Vertical Rotary Carousel & DC EV Hub Solver

Underwrite space-maximizing vertical rotary parking carousels erecting 128 parking stalls on a 2-car surface footprint with automatic dynamic load-managed EV chargers.

Carousel Stalls & Monthly Rent

Total Vertical Carousel Parking Stalls

Monthly Effective Parking Rate ($ / stall / mo - e.g. $430)

Net Annual Carousel DC Fast Charging Profit ($ / yr)

Market Exit Cap Rate (% - e.g. 5.50%)

Annual Production & Commercial Valuation

Annual Gross Carousel & DC Charging Billings

$860,480 / yr

Net Operating Income (NOI - Carousels + DC EV)

+$781,222 / yr NOI

Stabilized Commercial Property Asset Valuation

$14,204,044 Asset Value (5.50% Cap)