RYDA
Cost & Savings Overview
2023 · Pershing · Hailing port Miami · 3-year planned exit doctrine (3 yrs OR 2,000 engine hours, whichever first). Asset-backed LLC co-ownership.
| Costs sole purchase | Costs RYDA co-owner | |
|---|---|---|
| Purchase price | $4,200,000 | $420,000 |
| One-time closing fee | — | $1,500 |
| Acquisition costs total | $4,200,000 | $421,500 |
| Acquisition savings | — | $3,780,000 |
| Line item | Sole owner | RYDA · 1 share |
|---|---|---|
| Insurance, agreed-value | $211,200 | $12,480 |
| Service & maintenance | $149,600 | $8,580 |
| Storage & preparation | $96,800 | $5,460 |
| Reserve allocation (notional) | $422,400 | $24,180 |
| RYDA service fee | — | $27,300 |
| Total annual | $880,000 | $78,000 |
| Annual savings | — | $802,000 |
Per-line splits illustrative; actual expense categories vary quarter to quarter and are reported on the LLC's books. "Reserve allocation" is the periodic set-aside a prudent owner holds against eventual depreciation, it is not paid out, and the realized depreciation hit is captured separately at exit in the resale figure below (no double-counting).
| Sole owner | RYDA · 1 share | |
|---|---|---|
| Total cash out | $6,840,000 | $654,000 |
| Resale at exit (85%) | + $3,570,000 | + $357,000 |
| Net cost over 3 years | $3,270,000 | $297,000 |
| 3-yr savings vs sole | — | $2,973,000 |
At the default 50% rental-pool occupancy, your 1 share earns $87,360 /yr in rental income. Same 15% depreciation assumption applies; the all-inclusive annual-carrying line above stays unchanged.
Rental income · 3 yrs
+ $262,080
Net (3 yrs)
= − $34,920-5.34%
Days / share / yr
32
Nm / share / yr
1,600
Total shares
10
Hold period
3 yrs · 2,000 hrs cap