Overview

Lease and Income Structure

Property Financials

Bed Data

Total Beds 22.5

Vacancy Rate (estimated) 14%

House Mentors 2.115226324872428

Revenue-Producing Beds 17.23

Weekly Rent $160.00

Intake Fee $200.00

Revenue (Annual)

Total Potential Rent Income $187,200.00

Less: Vacancy & Loss $26,208.00

Less: Mentor Rent Credit $17,598.68

Plus: Intake Fee Revenue $7,740.00

Plus: Laundry Service Revenue $4,025.00

Total Revenue $155,158.00

Expenses (Annual)

Operating Expenses $25,915.00

Property Taxes $6,000.00

Valuation

Capitalization Rate 12%