Self-Storage Occupancy Yield Modeler

Facility profile sq ft & rents

Total rentable area

sq ft

Occupied area

sq ft

Average rent per sq ft

$/sq ft/mo

Other income · truck/rental/admin

$/mo

Operating expenses

$/yr total

Rent input is monthly

Uncheck if the rent per sq ft is given on an annual basis (e.g. $13.80/sf/yr). Break-even occupancy is before debt service — it is the point where total income just covers operating expenses.

Yield overview monthly basis

Occupancy

—

Effective rent

—

Yield / sq ft

—

Break-even occ.

—

Enter your numbers — the model recomputes occupancy, effective rent and the break-even point instantly.

Occupancy position current vs break-even

Waiting for valid inputs.

Break-even occupancy

Revenue model monthly basis

Break-even sensitivity occupancy sweep

Occupancy	Total income	Operating exp.	NOI	Margin

Notes model assumptions

MODELEffective rent = occupied area × rent; gross potential rent assumes 100% occupancy; break-even occupancy = (opEx − other income) ÷ gross potential rent, before debt service.