I suggest $500k per year for a TWR is a tad light on. For a 5 person roster it wouldn't cover salaries. $800k - $1.2m would be more like it.
And I repeat what I said in an earlier thread - there is already a UNICOM at Avalon. What if any value it adds, I don't know.