Overview

Lease and Income Structure

Property Financials

Bed Data

Total Beds 43.1

Vacancy Rate (estimated) 35%

House Mentors 5.783950560197531

Revenue-Producing Beds 22.24

Weekly Rent $150.00

Intake Fee $200.00

Revenue (Annual)

Total Potential Rent Income $336,180.00

Less: Vacancy & Loss $117,663.00

Less: Mentor Rent Credit $45,114.81

Plus: Intake Fee Revenue $11,208.00

Plus: Laundry Service Revenue $5,828.00

Total Revenue $190,438.00

Expenses (Annual)

Operating Expenses $54,785.00

Property Taxes $17,400.00

Valuation

Capitalization Rate 12%