Revenue Leak Estimator
How much is your property bleeding right now?
Property Inputs
Revenue Assumptions
Platform
Portfolio Scale
Estimated Annual Revenue Leak
$58,140
per year - $4,845 bleeding out every month
Based on 120 registered pets and 60 unverified animals at your property. Every month without a compliance system compounds this loss.
Where the leak comes from
Unpriced pet risk (tiered rent gap)-$36,000/yr
Undetected pets (no-pet attestation gap)-$18,000/yr
Uncollected community memberships-$3,600/yr
Unmonetized SA/ESA sponsorships-$540/yr
Total annual bleed-$58,140/yr
↑ What PawFred recovers
Recoverable NOI$58,140/yr
NOI per unit$291/unit/yr
Asset value unlocked (cap rate)$1,162,800
Deposit pool (balance sheet)$36,000 cash
Portfolio Scale - Estimated Bleed vs Recovery
| Scenario | Units | Annual Bleed | Recoverable NOI | Asset Unlock | Deposits |
|---|---|---|---|---|---|
| This property | 200 | -$58,140 | $58,140 | $1,162,800 | $36,000 |
| Custom portfolio | 1,000 | -$290,700 | $290,700 | $5,814,000 | $180,000 |
| Example (5,000 u) | 5,000 | -$1,453,500 | $1,453,500 | $29,070,000 | $900,000 |
| National (10,000 u) | 10,000 | -$2,907,000 | $2,907,000 | $58,140,000 | $1,800,000 |
Your property is part of a $16 billion annual revenue gap across the US rental market - pet-related income that exists but goes uncaptured due to absent compliance and verification infrastructure. PawFred is the physical and digital layer that closes it.
Pet deposits excluded from NOI (shown as balance sheet cash). Community & Sponsored Membership reflect 50% partner revenue share. SA/ESA pool capped at 30% of registered pets. All figures are estimates based on inputs.