Overview

Lease and Income Structure

Property Financials

Bed Data

Total Beds 23.8

Vacancy Rate (estimated) 14%

House Mentors 2.273662574238683

Revenue-Producing Beds 17.73

Weekly Rent $200.00

Intake Fee $200.00

Revenue (Annual)

Total Potential Rent Income $247,520.00

Less: Vacancy & Loss $34,652.80

Less: Mentor Rent Credit $23,646.09

Plus: Intake Fee Revenue $8,000.00

Plus: Laundry Service Revenue $4,160.00

Total Revenue $201,381.00

Expenses (Annual)

Operating Expenses $27,308.00

Property Taxes $10,140.00

Valuation

Capitalization Rate 12%