Off-Airport Parking & Valet Shuttle Cash Flow Solver

Underwrite long-term airport parking facilities, 24/7 terminal shuttle vans, airport concession percentage fees, and net yield per stall.

Facility Capacity & Daily Pricing

Total Parking Stalls (Spaces)

Average Daily Parking Rate ($ / day)

Annual Average Occupancy Rate (%)

Airport Authority Gross Concession Fee (%)

Operating 24/7 Airport Shuttle Vans

Annual Gross Parking Revenue

$1,985,235 / yr

Airport Authority Concession Fee Payment

$198,524 / yr (10.0%)

Net Operating Income (NOI - Post-Shuttles & Payroll)

$1,265,511 / yr

Net Annual Profit Per Stall

$3,616 / stall / yr ($301/mo)