Overview

Lease and Income Structure

Property Financials

Bed Data

Total Beds 23.6

Vacancy Rate (estimated) 14%

Weekly Rent $180.00

Intake Fee $200.00

Revenue (Annual)

Total Potential Rent Income $220,896.00

Less: Vacancy & Loss $30,925.44

Plus: Intake Fee Revenue $8,120.00

Plus: Laundry Service Revenue $4,222.00

Expenses (Annual)

Operating Expenses $27,301.00

Property Taxes $7,901.00

Valuation

Capitalization Rate 12%