Overview

Lease and Income Structure

Property Financials

Bed Data

Total Beds 20.1

Vacancy Rate (estimated) 14%

House Mentors 1.760912659623016

Revenue-Producing Beds 15.53

Weekly Rent $180.00

Intake Fee $200.00

Revenue (Annual)

Total Potential Rent Income $188,136.00

Less: Vacancy & Loss $26,339.04

Less: Mentor Rent Credit $16,482.14

Plus: Intake Fee Revenue $6,916.00

Plus: Laundry Service Revenue $3,596.00

Total Revenue $155,827.00

Expenses (Annual)

Operating Expenses $22,906.00

Property Taxes $9,023.00

Valuation

Capitalization Rate 12%