Investors
A sample development plan, five-year financial projections and a pitch deck template you can tailor to your own project.
Total project cost
$5,000,000
Stabilized NOI (Yr 5)
$551,231
Yield on cost
11.0%
Value at 6.5% cap
$8,480,484
Develop a 60,000 net rentable sq ft hybrid mini-storage facility — climate-controlled interior units plus drive-up units — on roughly 4 acres in a growing suburban market. Steel buildings are sourced through SpecStorage to control cost and lead time.
Self-storage demand is driven by life events (moving, downsizing, divorce, death), small businesses needing inventory space, and denser housing with less storage. Target markets show under 7 sq ft of storage per person within a 3-mile radius, population growth above 1.5% a year, and competitors above 88% occupancy.
About 520 units: 5×5 and 5×10 (25%), 10×10 (35%), 10×15 and 10×20 (30%), 10×30 and RV/boat (10%). Climate control on 40% of space captures premium rents; drive-up units keep cost per sq ft low.
Kiosk and online rental, smart-lock access, and remote management keep staffing to one part-time manager. Revenue add-ons: tenant insurance, truck rental, packing supplies and late fees.
Pre-leasing 90 days before opening, Google Business Profile and paid search, move-in specials and partnerships with apartments and realtors. Target 85%+ occupancy by month 24–30.
Oversupply (mitigated by a third-party feasibility study), construction cost overruns (fixed-price steel kits plus a 5–7% contingency), slow lease-up (phased construction), and interest rates (fixed-rate construction-to-perm loan).
Hold for cash flow, refinance at stabilization to return investor equity, or sell to a regional or national operator at market cap rates.
| Land (4 acres) | $650,000 |
| Site work, paving, utilities | $900,000 |
| Buildings — steel kit + erection | $2,700,000 |
| Design, permits, financing, soft costs | $450,000 |
| Contingency | $300,000 |
| Total | $5,000,000 |
60,000 rentable sq ft at $1.15/sq ft/month, rents growing 3% a year, operating costs about 35% of revenue, debt service $290,000/yr.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | |
|---|---|---|---|---|---|
| Occupancy | 45% | 72% | 86% | 90% | 91% |
| Revenue | $372,600 | $614,045 | $755,446 | $814,300 | $848,048 |
| Operating expenses | $210,000 | $214,916 | $264,406 | $285,005 | $296,817 |
| Net operating income | $162,600 | $399,129 | $491,040 | $529,295 | $551,231 |
| Cash flow after debt | -$127,400 | $109,129 | $201,040 | $239,295 | $261,231 |
Sample figures for illustration only — not an offer or investment advice. Run your own numbers in the ROI Calculator.
A 10-slide PowerPoint deck — opportunity, site, facility, budget, projections, returns, timeline, team and the ask — ready for your numbers.
Download pitch deck (.pptx)