Overview

Lease and Income Structure

Property Financials

Bed Data

Total Beds 25.7

Vacancy Rate (estimated) 14%

House Mentors 2.528806573218107

Revenue-Producing Beds 19.47

Weekly Rent $180.00

Intake Fee $200.00

Revenue (Annual)

Total Potential Rent Income $240,552.00

Less: Vacancy & Loss $33,677.28

Less: Mentor Rent Credit $23,669.63

Plus: Intake Fee Revenue $8,800.00

Plus: Laundry Service Revenue $4,576.00

Total Revenue $196,581.00

Expenses (Annual)

Operating Expenses $30,061.00

Property Taxes $5,122.00

Valuation

Capitalization Rate 12%