Overview

Lease and Income Structure

Property Financials

Bed Data

Total Beds 25.3

Vacancy Rate (estimated) 14%

House Mentors 2.47273665677572

Revenue-Producing Beds 19.53

Weekly Rent $160.00

Intake Fee $200.00

Revenue (Annual)

Total Potential Rent Income $210,496.00

Less: Vacancy & Loss $29,469.44

Less: Mentor Rent Credit $20,573.17

Plus: Intake Fee Revenue $8,800.00

Plus: Laundry Service Revenue $4,576.00

Total Revenue $173,829.00

Expenses (Annual)

Operating Expenses $29,690.00

Property Taxes $8,867.00

Valuation

Capitalization Rate 12%