Coastal Surf Shack STR Master Lease Solver

Underwrite master leasing aging coastal beach cottages, modernizing with boho surf aesthetic, outdoor hot/cold surf showers, and capturing high seasonal ADRs.

Cottages & Peak Summer ADR

Number of Coastal Surf Shacks in Portfolio

Average Daily Rental Rate (ADR $ / night)

Annual Average Occupancy Rate (%)

Monthly Landlord Master Lease Cost ($ / shack / mo)

Annual Coastal Hospitality Financials

Annual Gross Hospitality Billings

$213,379 / yr

Net Operator Cash Flow (Post-Master Lease)

+$87,975 / yr (41.2% Margin)

Monthly Pure Pre-Tax Take-Home Income

+$7,331 / mo