Benedict Canyon Equities
27 Austin Street, Worcester, MA 01609
Financial Estimate · Prepared September 11, 2026

27 Austin Street Garage
Revenue Opportunity

300-space parking · Worcester, MA · Currently managed by LAZ Parking

Estimated Gross Revenue (Next 12 Months)
$405,720
12-month forward projection
Incremental Owner Earnings
+$112,118
Owner take-home vs. LAZ Parking
Owner Take-Home (Next 12 Months)
$292,118
Owner revenue share
Target Go-Live
October 16, 2026
5-week AirGarage-led onboarding

LAZ Parking Actuals vs. AirGarage Estimate

All figures are owner-centric. Left column reflects what the owner nets today under LAZ Parking. Right column is the forward 12-month projection under AirGarage.

Line Item Current (LAZ Parking) Next 12 Months with AirGarage
Gross Revenue$360,000$405,720
Incremental Owner Take-Home-+$112,118 (per year, above LAZ Parking)
Owner Take-Home (annual)$180,000$292,118

Under LAZ Parking, the owner keeps roughly 50% of gross after operator fees. Under AirGarage's revenue-share model, the owner's share covers payment processing, enforcement, and management. Property tax remains the owner's responsibility in both cases and is excluded here. Figures are directional estimates based on the proposed terms.

Monthly Incremental Owner Earnings
+$9,343
Per month above LAZ Parking
Weekly Incremental Owner Earnings
+$2,156
Per week above LAZ Parking
Daily Incremental Owner Earnings
+$307
Per day above LAZ Parking

Day One, Then Optimized

Switching to AirGarage lifts owner take-home immediately from the new revenue-share structure, then grows as AirGarage's revenue levers take hold.

Day One · Owner Take-Home
$259,200
+$79,200/yr (+44%)
Immediate, from the new deal structure alone.
Optimized · Owner Take-Home
$292,118
+$112,118/yr (+62%)
Steady state, once AirGarage's revenue levers ramp.

Every Week of Delay Has a Price

Each week this decision waits is a week of extra earnings left on the table versus AirGarage. Drag to see what a delay costs.

Additional delay: 4 weeks
1 wk8 wks16 wks26 wks
Extra Earnings Missed
Per Week
Estimated Go-Live

5-Week Go-Live Timeline

AirGarage onboards in 5 weeks, and the majority of the work is AirGarage-led. Benedict's lift is minimal. These dates assume the agreement is signed today, and shift to match your actual signing date.

Week 1
Sep 14, Sep 18
Kickoff Call
Lot Survey
Gather Tenant Details & Rate Preferences
Confirm Signage Requirements
Week 2
Sep 21, Sep 25
Order Signage
Stripe Payout Setup
Draft Tenant Communication
Create Marketplace Listings
Week 3
Sep 28, Oct 2
Begin Tenant Onboarding
Configure Rate Structure
Signage Mockup Approval
Week 4
Oct 5, Oct 9
Install Cameras & Signage
Dashboard & Reporting Training
Final Rate Verification
Week 5
Oct 12, Oct 16
Onsite Support & Verification
Soft Launch Monitoring
Go Live: October 16, 2026
AirGarage-led
Owner-led
Joint

A Property Like This One

A sophisticated ownership group replaced their incumbent operator and watched net operating income jump 30%. Sound familiar?

BPG 360
Wilmington, DE · Rob Buccini, President
+30%
Increase in net operating income
30%
Increase in net operating income
4.9★
Driver review rating
4
Properties under management
"AirGarage didn't just bring in technology, they brought in clarity. Everything just works now."
Rob Buccini · President, BPG 360
Buccini/Pollin Group, a full-portfolio real estate owner with institutional-grade asset management, operated a mixed-use parking facility of roughly 800 spaces under a traditional third-party operator before switching to AirGarage. Within the first year, net operating income increased 30%, driven by improved yield management, tighter enforcement, and real-time reporting that gave asset managers the visibility they'd never had from the incumbent. TruAmerica sits in exactly the same seat BPG's asset management team did: accountable for NOI performance, coordinating across an ownership layer (BCE) and a property management layer (Greystar), and evaluating whether the current operator, LAZ, is actually leaving money on the table.