Commercial Dog Boarding & Luxury Daycare Solver

Underwrite overnight suites, group play daycare passes, salon grooming packages, and staff-to-dog labor overhead.

Kennel Suites & Daycare Pricing

Number of Boarding Suites / Luxury Dens

Average Overnight Rate ($ / Night)

Annual Boarding Occupancy (%)

Average Weekday Daycare Dogs (Non-Overnight)

Daily Daycare Rate ($ / Day)

Grooming Salon & Retail Monthly Sales ($)

Monthly Facility Rent / Mortgage ($)

Annual Gross Service & Boarding Revenue

$1,288,524 / yr

Annual Labor & Pet Attendant Payroll (1:15 ratio)

$489,639 / yr (38.0%)

Net Operating Income (NOI / EBITDA)

$452,285 / yr

Monthly Owner Net Pre-Tax Cash Flow

$37,690 / mo