RYDA
Cost & Savings Overview
2022 · Riva · 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 | $750,000 | $75,000 |
| One-time closing fee | — | $1,500 |
| Acquisition costs total | $750,000 | $76,500 |
| Acquisition savings | — | $675,000 |
| Line item | Sole owner | RYDA · 1 share |
|---|---|---|
| Insurance, agreed-value | $39,600 | $2,880 |
| Service & maintenance | $28,050 | $1,980 |
| Storage & preparation | $18,150 | $1,260 |
| Reserve allocation (notional) | $79,200 | $5,580 |
| RYDA service fee | — | $6,300 |
| Total annual | $165,000 | $18,000 |
| Annual savings | — | $147,000 |
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 | $1,245,000 | $129,000 |
| Resale at exit (85%) | + $637,500 | + $63,750 |
| Net cost over 3 years | $607,500 | $65,250 |
| 3-yr savings vs sole | — | $542,250 |
At the default 50% rental-pool occupancy, your 1 share earns $23,205 /yr in rental income. Same 15% depreciation assumption applies; the all-inclusive annual-carrying line above stays unchanged.
Rental income · 3 yrs
+ $69,615
Net (3 yrs)
= + $4,365+3.38%
Days / share / yr
32
Nm / share / yr
1,600
Total shares
10
Hold period
3 yrs · 2,000 hrs cap