Commercial NNN Lease Calculator
Calculate total monthly occupancy cost under a triple net (NNN) lease. Add base rent plus property tax, insurance, and CAM for the true cost.
Calculate your share of operating expense pass-throughs in a commercial lease. See how base year stops and pro-rata shares affect your costs.
| Year | OpEx / sqft | Excess / sqft | With Admin / sqft | Annual Cost | Cumulative |
|---|---|---|---|---|---|
| Year 1 | $17.50 | $3.50 | $0.74 | $3,675.00 | $3,675.00 |
| Year 2 | $18.03 | $4.03 | $1.47 | $7,350.00 | $11,025.00 |
| Year 3 | $18.57 | $4.57 | $2.20 | $11,025.00 | $22,050.00 |
| Year 4 | $19.12 | $5.12 | $2.94 | $14,700.00 | $36,750.00 |
| Year 5 | $19.70 | $5.70 | $3.68 | $18,375.00 | $55,125.00 |
| Step | Value |
|---|---|
| Current OpEx | $17.50/sqft |
| Less: Base Year Stop | – $14.00/sqft |
| Raw Excess | $3.50/sqft |
| After Cap (5%) | $0.70/sqft |
| Admin Fee (5%) | + $0.03/sqft |
| Total Excess / sqft | $0.74/sqft |
| × Your Space (5,000 sqft) | $3,675.00/yr |
In many commercial leases — especially gross and modified gross structures — the landlord includes operating expenses at a "base year" level. When actual expenses exceed the base year amount, the landlord passes the excess through to tenants proportionally. This is called an operating expense (OpEx) pass-through or expense escalation.
For example, if base year operating expenses are $12/sq ft and current year expenses are $14/sq ft, you'd pay ($14 − $12) × your pro-rata share. As operating costs rise due to inflation, these pass-throughs increase your occupancy cost beyond the quoted rent.
This calculator computes your share of OpEx pass-throughs based on actual vs. base year expenses and your pro-rata share. Use it to budget for annual escalations and evaluate proposals from competing landlords.
Homebuyers, investors, and real-estate professionals all benefit from precise opex pass-through figures when evaluating properties, negotiating deals, or planning long-term investment strategies. Save this calculator and revisit it whenever market conditions or your financial situation changes.
OpEx pass-throughs are often underestimated by tenants. Rising insurance, tax, and maintenance costs can add $2–$5/sq ft in pass-throughs within 3–5 years, significantly increasing your rent.
Pro-Rata Share = Tenant Sq Ft / Building Sq Ft
Excess OpEx = (Actual OpEx − Base Year OpEx) per Sq Ft
Annual Pass-Through = Excess OpEx × Tenant Sq Ft
Monthly Pass-Through = Annual Pass-Through / 12Result: $10,000/year ($833/mo) pass-through
Excess OpEx: $14.50 − $12.00 = $2.50/sq ft. Your pass-through: $2.50 × 4,000 sq ft = $10,000/year ($833/month). This is in addition to your base rent and represents real cost growth.
An expense stop is a fixed dollar amount (e.g. $12/sq ft) above which expenses pass through. A base year uses the actual expenses in a specific year as the benchmark. Both accomplish similar goals, but base year stops better reflect actual conditions while fixed stops provide more certainty.
If operating expenses grow at 3.5% annually from a $12 base, they'll reach $14.25 in year 5 and $16.99 in year 10. Your cumulative pass-through over 10 years would be approximately $120,000 on a 5,000 sq ft space — not something to overlook.
Some leases separate expenses into controllable (management can influence) and uncontrollable (taxes, insurance). Negotiate caps only on controllable expenses; uncontrollable expenses are harder to cap because the landlord can't control them.
Last updated:
A base year stop is the operating expense level in your lease's first year (or a specified base year). The landlord covers expenses up to this amount; anything above is passed through to tenants. A higher base year amount means lower initial pass-throughs for tenants.
Typically: property taxes, insurance, common area maintenance, management fees, utilities for common areas, security, landscaping, and elevator/HVAC maintenance. Some leases also include administrative costs. Capital expenditures are usually excluded (and should be).
Historically, commercial operating expenses increase 2–5% annually. However, spikes happen: property tax reassessments (5–20% jumps), insurance market hardening (10–30% increases), and energy cost volatility can cause above-trend increases in specific years.
A gross-up adjusts operating expenses as if the building is fully occupied (typically 95%). Without gross-up, vacancies inflate the building's per-sq-ft expense calculation, and occupied tenants pay a disproportionate share. Always include a gross-up clause.
Most leases grant audit rights. If you suspect errors or overcharges, exercise this right. Professional lease auditors typically find errors in 40–60% of audits, with average recoveries of $0.50–$2.00/sq ft. Much of the industry works on contingent fees.
If actual expenses fall below the base year, most leases do NOT reduce your rent — the base year is a floor, not a ceiling. You only benefit from expense reductions if they fall below the base year AND your lease includes a pass-back clause, which is rare.
Calculate total monthly occupancy cost under a triple net (NNN) lease. Add base rent plus property tax, insurance, and CAM for the true cost.
Calculate your pro-rata share of common area maintenance charges in a commercial lease. Divide building CAM costs by tenant square footage.
Project rent over a multi-year commercial lease with fixed or percentage escalation clauses. See cumulative cost and year-by-year rent schedule.