RYDA
Cost & Savings Overview
2024 · Wajer · 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 | $1,950,000 | $195,000 |
| One-time closing fee | — | $1,500 |
| Acquisition costs total | $1,950,000 | $196,500 |
| Acquisition savings | — | $1,755,000 |
| Line item | Sole owner | RYDA · 1 share |
|---|---|---|
| Insurance, agreed-value | $91,200 | $5,120 |
| Service & maintenance | $64,600 | $3,520 |
| Storage & preparation | $41,800 | $2,240 |
| Reserve allocation (notional) | $182,400 | $9,920 |
| RYDA service fee | — | $11,200 |
| Total annual | $380,000 | $32,000 |
| Annual savings | — | $348,000 |
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 | $3,090,000 | $291,000 |
| Resale at exit (85%) | + $1,657,500 | + $165,750 |
| Net cost over 3 years | $1,432,500 | $125,250 |
| 3-yr savings vs sole | — | $1,307,250 |
At the default 50% rental-pool occupancy, your 1 share earns $39,585 /yr in rental income. Same 15% depreciation assumption applies; the all-inclusive annual-carrying line above stays unchanged.
Rental income · 3 yrs
+ $118,755
Net (3 yrs)
= − $6,495-2.23%
Days / share / yr
32
Nm / share / yr
1,600
Total shares
10
Hold period
3 yrs · 2,000 hrs cap