Double-Deep 3-Level Puzzle Stacker Solver

Underwrite semi-automated hydraulic puzzle stackers shifting pallets horizontally and vertically to store 29 vehicles in the surface footprint of 10 standard parking bays.

Puzzle Stacks & Monthly Rent

Number of 29-Car Double-Deep Puzzle Matrices Built

Monthly Reserved Parking Rate ($ / space / mo - e.g. $385)

Market Exit Cap Rate (% - e.g. 5.75%)

Annual Production & Commercial Valuation

Annual Gross Puzzle Parking Billings (116 Spaces)

$535,920 / yr

Net Operating Income (NOI - 14% Opex)

+$460,891 / yr (86.0% Margin)

Stabilized Commercial Property Valuation Added

$8,015,500 Asset Value (5.75% Cap)