Overview

Lease and Income Structure

Property Financials

Bed Data

Total Beds 19.5

Vacancy Rate (estimated) 14%

House Mentors 1.686507909920635

Revenue-Producing Beds 15.31

Weekly Rent $160.00

Intake Fee $200.00

Revenue (Annual)

Total Potential Rent Income $162,240.00

Less: Vacancy & Loss $22,713.60

Less: Mentor Rent Credit $14,031.75

Plus: Intake Fee Revenue $6,800.00

Plus: Laundry Service Revenue $3,536.00

Total Revenue $135,831.00

Expenses (Annual)

Operating Expenses $22,241.00

Property Taxes $4,401.00

Valuation

Capitalization Rate 12%