👨‍🍳 FoodTech & Commercial Real Estate

Commercial Ghost Kitchen & Delivery Hub Model

Underwrite multi-brand commercial commissary ghost kitchens (12–32 private kitchen pods). Model monthly booth rent ($3,500/pod/mo), grease trap & HVAC exhaust infrastructure, master commercial lease spread, and Net Operating Income.

1. Kitchen Pods & Lease Terms

Number of Private Kitchen Pods

Monthly Rent per Pod ($/Pod/Month)

Kitchen Pod Occupancy Rate (%)

Master Facility Lease Rent ($/Month)

Grease Trap, Hood & MEP Buildout CapEx ($)

2. Cash Flow & Facility Returns

HIGH OCCUPANCY COMMISSARY

Net Operating Income (NOI)

$0 / yr

Monthly Net Cash Flow

$0 / mo

Monthly Pod MRR

$0 / mo

Unlevered Cap Rate

0.0%

Payback Horizon

0.0 Yrs