Overview

Lease and Income Structure

Property Financials

Bed Data

Total Beds 22.4

Vacancy Rate (estimated) 14%

House Mentors 2.095678991617284

Revenue-Producing Beds 17.16

Weekly Rent $180.00

Intake Fee $200.00

Revenue (Annual)

Total Potential Rent Income $209,664.00

Less: Vacancy & Loss $29,352.96

Less: Mentor Rent Credit $19,615.56

Plus: Intake Fee Revenue $7,704.00

Plus: Laundry Service Revenue $4,006.00

Total Revenue $172,405.00

Expenses (Annual)

Operating Expenses $22,030.00

Property Taxes $2,113.00

Valuation

Capitalization Rate 12%