Overview

Lease and Income Structure

Property Financials

Bed Data

Total Beds 22.3

Vacancy Rate (estimated) 14%

House Mentors 2.087448574983539

Revenue-Producing Beds 17.09

Weekly Rent $180.00

Intake Fee $200.00

Revenue (Annual)

Total Potential Rent Income $208,728.00

Less: Vacancy & Loss $29,221.92

Less: Mentor Rent Credit $19,538.52

Plus: Intake Fee Revenue $7,672.00

Plus: Laundry Service Revenue $3,989.00

Total Revenue $171,629.00

Expenses (Annual)

Operating Expenses $25,640.00

Property Taxes $4,446.00

Valuation

Capitalization Rate 12%