|
|
|
STOR
- UR - STUFF STORAGE |
|
|
Updated:
8/3/07 |
* P E R F O R M A * |
Kathleen
Dearinger |
|
Asking:
$1,195,000 |
UNIT
MIX & INCOME POTENTIAL |
Ph.
805-461-5338 |
|
|
|
|
|
|
|
Fax-805-461-1417 |
|
S T O R
A G E U N I T S |
|
Rentable |
|
|
|
Annual |
|
Description |
SqFt. |
#Units |
SqFt. |
Mo Rate |
Mo
Income |
Price SF |
Income |
|
10x15 |
150 |
4 |
600 |
70.00
|
280 |
0.47 |
3360 |
|
10x20 |
200 |
10 |
2000 |
85.00
|
850 |
0.43 |
10200 |
|
11x25 |
275 |
10 |
2750 |
140.00
|
1400 |
0.51 |
16800 |
|
5x10 |
50 |
69 |
3450 |
42.00
|
2898 |
0.84 |
34776 |
|
10x24 |
240 |
5 |
1200 |
95.00
|
475 |
0.40 |
5700 |
|
5x12 |
60 |
20 |
1200 |
45.00
|
900 |
0.75 |
10800 |
|
5x10-Weekly rental |
0 |
N/A |
N/A |
18.50
|
N/A |
N/A |
N/a |
|
10x10 |
100 |
10 |
1000 |
50.00
|
500 |
0.50 |
6000 |
|
8x14 |
112 |
1 |
112 |
56.00
|
56 |
0.50 |
672 |
|
8x20 |
160 |
7 |
1120 |
78.00
|
546 |
0.49 |
6552 |
|
8x40 |
320 |
4 |
1280 |
140.00
|
560 |
0.44 |
6720 |
|
8x5 |
40 |
2 |
80 |
25.00
|
50 |
0.63 |
600 |
|
Lockers |
15.58 |
36 |
N/A |
0.00
|
360 |
0.00 |
12960 |
|
Total |
1707 |
178 |
14792 |
N/A |
$8,875.00
|
0.49 |
$115,140.00
|
|
There
are a few units in backyard used
previously for Hay |
(average
Price SF$) |
|
|
|
|
|
|
|
|
|
|
A D D I
T I O N A L S T O R A G E I N
C O M E: |
M O N T H L Y |
Avg Mo |
|
|
Description |
|
|
|
LOW |
High |
Income |
Yearly |
|
Merchandise Sales: (boxes, locks,
moving supplies) |
166 |
500 |
333 |
3996 |
|
*Security Deposits (based on
history) |
483 |
666 |
574.5 |
6894 |
|
Admin
Fees / Late / Letter/ Lien Fees |
135 |
250 |
192.5 |
2310 |
|
Auction
Income/Oth Merch/Units |
416 |
1250 |
833 |
9996 |
|
TOTALADDITIONAL STORAGE INCOME: |
|
|
|
1200 |
2666 |
1933 |
$
23,196.00
|
|
* -
retained security deposits (cust
move - no notice). Customers must
give 30 day written notice |
|
|
|
|
|
|
|
|
|
|
R V /
V E H I C L E P A R K I N G: |
|
|
Rentable |
|
|
|
Annual |
|
Description |
SqFt. |
#RV/auto |
SqFt. |
Mo Rate |
Mo
Income |
Price SF |
Income |
|
Additional Income: (CAN ADD) |
|
|
|
|
|
|
|
|
RV Park |
75 |
10 |
150 |
75.00
|
750 |
1.00 |
9000 |
|
Auto
Park |
50 |
10 |
100 |
45.00
|
450 |
0.90 |
5400 |
|
Boat |
75 |
2 |
150 |
50.00
|
100 |
0.67 |
1200 |
|
TOTAL
RV/AUTO |
125 |
20 |
250 |
120.00
|
1,200.00
|
0.86 |
$
14,400.00
|
|
*We
currently have a few RV's but more
could be added in back, down second
isle & front. Owner had horses in
this area. |
|
|
|
|
|
- M O N T H L Y - |
YEARLY |
YEARLY |
|
H O U S
E R E N T A L I N C O M E: |
|
|
SF |
LOW |
HIGH |
LOW |
HIGH |
|
House
(Owner occupied until late 2006) |
1882 |
1100.00
|
1500 |
13200 |
18000 |
|
Studio
currently rents for 375-450/week.
255/weekends. |
720 |
700.00
|
1800 |
8400 |
21600 |
|
1
Bedroom Apartment-Manager using |
850 |
0.00
|
650 |
0 |
7800 |
|
Vacancy rate @ |
-10% |
|
|
(180.00) |
(395.00) |
(2,160.00) |
(4,740.00) |
|
TOTAL
HOUSE RENTAL INCOME |
|
|
3452 |
1,620.00
|
3,555.00
|
19,440.00
|
42,660.00
|
|
Studio
currently rents for 375-450/week.
255/weekends. Discount to customers.
Past monthly rented for 700.00/mo |
|
|
|
|
|
|
|
|
(Actual
X Mo) |
|
A D D -
O N S: (previous owners operated) |
YRS/MOS |
- M O N T H L Y - |
Avg.ACTUAL |
AVG/9
mos |
|
Previous
Income Generated |
IN
BUSINESS |
LOW |
HIGH |
MONTHLY |
Yearly
(comm) |
|
U-haul
NET INC (commission) prior owner |
6.5 YRS |
1500 |
3000 |
2250 |
20250 |
|
U-Haul
Service contract (Repairs & Service) |
6 MOS |
1000 |
5000 |
1000 |
9000 |
|
*Cargo
Container Sales/PUDS (sold 2-5 mo.) |
4 mos |
800 |
6500 |
3650 |
TBD |
|
Relocation /Packing Services @20/hr |
occassional |
TBD |
TBD |
Varied |
TBD |
|
Package
Acceptance Serv-5.00 box |
occassional |
TBD |
TBD |
Varied |
TBD |
|
ADDITIONAL ADD ON INCOME |
3300 |
14500 |
6900 |
29,250.00
|
|
NOTES -
ADDITIONAL INCOME/ADD-ONS: |
|
All of
the Services listed above have been
operated by previous owners. The
ONLY Income listed are those with a
strong income history. |
Established income (U-Haul) with
strong history is isted only. |
|
These
services are not currently being
offered at this time due to current
owner being ill. We still receive A
LOT of U-Haul & container calls |
|
CONTAINER / PUDS NOTES: |
|
PUDS
would be fabulous for my property!!
Sales & Leasing would be successful
due to freeway frontage. Contact
Seller for contacts |
|
PUD
INVESTMENT SUMMARY: Portable Units /
Qty 80@55/EA=4400/MO. These can be
stacked 3 high & stored on
property. |
|
U-Haul &
Cargo container sales is seasonal.
Approx 9 months year. Gross income
OVER 100k/yr. Commission |
|
|
Lot next
door is IDEAL for U-Haul operation,
service repairs, container
sales/leasing STRONG NEED for all
services in Siskiyou Co. |
|
*Cargo
Container Sales generated 18,000
Gross during 5 month period=avg
@3600/mo. Lots of calls for
containers (buy & Lease)!!! |
|
|
|
|
|
|
|
|
|
|
$$ ** I N V E S T M E N T S U M
M A R Y ** $$ |
|
Self
Storage: |
|
|
115,140.00
|
NOTE: |
|
|
|
|
Vacancy Rate
(standard) |
-10% |
(11,514.00) |
U-Haul
business was successfully operated
for 6 |
|
Admin
Fees/Merch Sales/Ret.Sec Dep |
23,196.00
|
years by
previous owner & for a short time by |
|
RV/Auto/Boat Parking: |
|
14,400.00
|
current
owner. Operation was VERY busy & |
|
*House
Rental Income (Monthly) |
19,440.00
|
should
do very well. Calls still come in
for rentals |
|
CURRENT
PROFORMA GROSS |
160,662.00
|
ZERO
Startup Costs!!: Approximately 2-4
weeks |
|
* Based
on "monthly" house rental income.
Does not include any weekly housing
rentals |
|
NOTE:
The hacienda cannot be a "legal"
Vacation rental, however, the house
can be if permitted |
|
the
income would range between
800-1100/wk. Seasonally Summer &
Winter are high seasons. |
|
for
vacation rental housing comparables
visit: www.vrbo.com (our listing
#98814) |
|
|
ADD ONS: |
|
|
|
OPTIONAL: |
|
|
|
|
U-Haul
Truck Rentals (seasonal): |
20,250.00
|
Turn
this operation into a CASH COW !!!! |
|
U-Haul
Service Calls (seasonal):75/hr |
9,000.00
|
Lot next
door is for sale for $385k. This
1.65 AC |
|
U-Haul
Supplies )Boxes/packing) 50%
comm. TBD |
lot has
a 6,200 sq.ft. heated shop that can
be |
|
Cargo
Container Sales/Leasing (est): |
12,000.00
|
used for
2 businesses, more storage,
temperature, |
|
Package
Acceptance @5.00/box: |
1,000.00
|
controlled units. Can expand the
mini storage & |
|
Relocation /Packing Services @20/hr |
4,800.00
|
SPLIT
OFF NICE Home at Stor UR Stuff
Storage: |
|
Mailboxes / Shipping / Fax / Copy
Services |
TBD |
1882sf A
Frame 3br, 2ba + Studio (in law
quarters), |
|
PUDS: 80
@ 55/mo=4400 x 12 |
26,400.00
|
value if
sold seperately=$400-450k. This lot
is |
|
CAN
ADD-conservative start up figure |
73,450.00
|
ideal
for U-Haul, Cargo Container & PUD
sales & |
|
Storage
& Rental Income: |
|
160,662.00
|
leasing,
Auto repair shop (U-Haul repairs). |
|
Can
Adds: Additional Income Pot. |
73,450.00
|
Use cash
from house to build & |
|
Total
Potential Income: |
|
234,112.00
|
E
X P A N D !! |
|
|