Overview

Lease and Income Structure

Property Financials

Bed Data

Total Beds 27.0

Vacancy Rate (estimated) 14%

House Mentors 2.703189322520576

Revenue-Producing Beds 20.52

Weekly Rent $160.00

Intake Fee $200.00

Revenue (Annual)

Total Potential Rent Income $224,640.00

Less: Vacancy & Loss $31,449.60

Less: Mentor Rent Credit $22,490.54

Plus: Intake Fee Revenue $9,288.00

Plus: Laundry Service Revenue $4,830.00

Total Revenue $184,818.00

Expenses (Annual)

Operating Expenses $27,082.00

Property Taxes $5,000.00

Valuation

Capitalization Rate 12%