🏢 Commercial Real Estate & Flex Workspace

Coworking Space & Executive Suites Model

Underwrite flexible coworking spaces and executive office suites (8,000–25,000 sqft). Model private office monthly rent ($1,250/suite), dedicated desks, virtual office MRR ($79/mo), master lease arbitrage, and Net Operating Income.

1. Space Matrix & Membership Rates

Private Office Suites (Suites)

Average Private Office Rent ($/Office/Mo)

Dedicated Open Desks (Desks @ $325/mo)

Virtual Office Members ($79/mo)

Master Commercial Building Rent ($/Month NNN)

Acoustic Glass Fit-Out & Furniture CapEx ($)

2. Cash Flow & Flex Yield

HIGH RECURRING MRR

Net Operating Income (NOI)

$0 / yr

Monthly Net Cash Flow

$0 / mo

Monthly Total MRR

$0 / mo

Office Suites Rev

$0 / mo

Payback Horizon

0.0 Yrs