← Back to all investments
Blue Door Property II, DST property photo

Blue Door Property II, DST

Sponsored by SmartStop
Minimum Investment$100,000
Total Offering$64,766,336
Available Equity$41,797,727 64.54% available
Equity$64,766,336
DebtAll-Cash
In-Place LTV0.00% LTV
Average Yield4.71%
Tax-Adjusted Yield6.16%
Cap Rate Equivalent7.00%
LocationFL, TX
Estimated Hold Period10 years
721 Exchange ExitOptional
Total Load13.02%
StrategyCore-Plus
StatusAvailable

Overview

Three stabilized self-storage facilities (~301,000 rentable SF; 2,281 storage units and 98 vehicle/RV spaces) held debt-free in a parent/operating DST structure and operated under the SmartStop Self Storage brand: 6707 Narcoossee Road, Orlando FL (97,300 SF, 677 units, 2003 vintage, in the high-growth Lake Nona/Narcoossee corridor), 3701 FM Road 2181, Corinth TX (97,050 SF, 766 units, 2000-2005 vintage, Denton County/DFW), and 7905 Spencer Highway, Pasadena TX (106,618 SF, 838 units plus 81 vehicle spaces, 2003-2007 vintage, Houston/Bay Area). Portfolio occupancy is ~91.2%. The properties are leased to an affiliated master tenant under a 10-year master lease with a base/additional/bonus-rent waterfall, and managed by a SmartStop-affiliated property manager. Thesis is inflation-responsive operating income from necessity-based self-storage in Sun Belt growth markets, with month-to-month rental structure enabling active revenue management and an optional Section 721 rollover into the sponsor's affiliated operating partnership.

Highlights

The portfolio is operated under the SmartStop Self Storage platform (ultimate parent SmartStop Self Storage REIT, NYSE: SMA), a scaled institutional self-storage owner-operator with established revenue-management systems. Operating control, master-tenant, and property-management functions all sit with SmartStop affiliates, aligning the assets with a national operator's pricing and marketing infrastructure; the same arrangement concentrates execution dependence on a single, vertically affiliated operator rather than diversified third parties.

The Orlando asset anchors the portfolio in the Lake Nona/Narcoossee corridor, among the fastest-growing submarkets in the Sun Belt, with heavy 2023-2024 residential delivery (multiple 250-350 unit multifamily projects and a 156-room hotel) generating new household formation that drives storage demand. The same pipeline, however, includes a 100,000 SF self-storage facility delivered in 2024, an explicit competitive-supply signal in a sector where demand is hyper-local to a roughly three-mile trade area.

Self-storage's month-to-month rental structure permits near-continuous repricing through revenue management, providing inflation pass-through that fixed long-term net leases cannot replicate; the master-lease waterfall channels this upside to investors via Additional Rent and Bonus Rent (80% of gross income above stated breakpoints), so forecast distributions escalate from 4.41% to 5.06% on operating performance rather than contractual escalators. The offset is structurally higher tenant churn and occupancy volatility than credit-tenant net lease.

The portfolio was acquired free and clear with cash, eliminating mortgage, refinancing, maturity, rate-cap, and foreclosure risk, and removing the equal-or-greater-debt replacement requirement for 1031 investors averse to boot-offsetting leverage. The trust agreement nonetheless preserves the ability to incur future financing, so the debt-free position is a current state rather than a permanent covenant.

For cash (non-1031) investors the structure delivers substantial depreciation shelter, with roughly 74-77% of forecast cash flow sheltered and a tax-equivalent yield averaging approximately 6.16% against a 40% assumed effective tax rate. Combined with the bonus-rent participation, this positions the offering as an income vehicle with embedded tax efficiency and modest operating upside rather than a fixed-coupon instrument.

Analysis

Insights

This is a debt-free, core-plus self-storage vehicle whose return mechanics differ structurally from net-lease DSTs: distributions track operating NOI through a base/additional/bonus-rent waterfall rather than fixed credit-tenant escalators, so the 4.41% to 5.06% ramp is a function of SmartStop's revenue-management execution and submarket fundamentals, not a contractual obligation. The unlevered structure is defensive against the rate environment but caps return, leaving the investment case resting on self-storage's inflation pass-through, the depreciation shelter (~75% of cash flow; ~6.16% average tax-equivalent yield for cash investors), and the optional 721 rollover. Underwriting feasibility hinges on sustaining and growing ~91% occupancy and street rates across three Sun Belt facilities against visible new supply in Lake Nona. The dominant risk-adjusted question is whether revenue-management upside and bonus rent justify a sub-5% going-in yield and a ~13% load over a 10-year horizon, with terminal value and the form and liquidity of any 721 consideration, private SSGT III OP units, as the principal exit sensitivities.

Advantages

The offering provides debt-free ownership of a diversified, stabilized self-storage portfolio (three facilities across two high-growth Sun Belt states) operated by a scaled public-REIT platform with institutional revenue-management capability. The month-to-month lease structure permits inflation pass-through, and the master-lease bonus-rent waterfall gives investors direct participation in NOI upside, supporting a distribution ramp from 4.41% to 5.06% over the forecast. Depreciation shelter is meaningful for cash investors (~6.16% average tax-equivalent yield), the capital structure carries no refinancing or maturity exposure, and an optional Section 721 contribution offers a potential tax-deferred exit path into the sponsor's affiliated operating partnership.

Concerns

The going-in distribution is low at 4.41%, below comparable net-lease DSTs, and reaching 5.06% by year 10 depends on revenue-management execution and bonus-rent realization rather than contractual escalators. Self-storage is supply-sensitive and demand is hyper-local; the Lake Nona submarket already absorbed a new 100,000 SF facility in 2024, a direct competitive threat to the Orlando asset. Operating dependence is concentrated in newly formed SmartStop affiliates (the property manager was formed July 2024) acting as master tenant, manager, and asset manager, with a thinly capitalized affiliated master tenant and no third-party operating diversification. The 721 exit would deliver OP units in SSGT III's operating partnership, a private, non-traded REIT, not the NYSE-listed SmartStop, so the rollover liquidity is into an illiquid private vehicle dependent on SSGT III's own future liquidity events. The assets are older vintage (2000-2007) than new-construction net-lease product, with a single $1,854,800 reserve covering three aging facilities, and total load is high at 13.02% with a 2.52% acquisition fee and a 2.0% disposition fee further compressing net proceeds.

Projected Distributions

Average Yield4.71%
Tax-Adjusted Yield6.16%
Cap Rate Equivalent7.00%
Y14.41%
Y24.51%
Y34.55%
Y44.61%
Y54.64%
Y64.70%
Y74.81%
Y84.86%
Y94.96%
Y105.06%

Projected, not guaranteed. Distribution rates are the sponsor’s projections, are not a promise of performance, and can be reduced or suspended. ¹ Estimated Tax-Adjusted Yield reflects the projected impact of depreciation and amortization deductions at an assumed combined federal and state tax rate; individual tax outcomes vary — consult your CPA regarding your specific situation. Cap Rate Equivalent is a Baker 1031 Investments calculation intended to allow comparison with direct property ownership; it is not a sponsor-reported figure and does not represent a rate of return. See the private placement memorandum for the assumptions behind these figures.

Financing

LenderNone (debt-free)
Interest RateN/A (no debt)
Loan TermN/A (no debt)
I/O PeriodN/A (no debt)
AmortizationN/A (no debt)
Y1 DSCRN/A - no debt service

Benchmarks

Avg. Income
This deal4.71%
Market
Not Analyzed
Growth
This deal14.74%
Market
Not Analyzed
Peak
This deal5.06%
Market
Not Analyzed

Benchmarks compare this offering’s projected figures against sector medians computed across current offerings tracked by Baker 1031 Investments as of the last-updated date shown. Benchmark data is internal, unaudited, and subject to change.

Documents