Overview

Lease and Income Structure

Property Financials

Bed Data

Total Beds 24.2

Vacancy Rate (estimated) 14%

House Mentors 2.324588490701646

Revenue-Producing Beds 18.68

Weekly Rent $180.00

Intake Fee $200.00

Revenue (Annual)

Total Potential Rent Income $226,512.00

Less: Vacancy & Loss $31,711.68

Less: Mentor Rent Credit $21,758.15

Plus: Intake Fee Revenue $8,400.00

Plus: Laundry Service Revenue $4,368.00

Total Revenue $185,810.00

Expenses (Annual)

Operating Expenses $28,178.00

Property Taxes $8,497.00

Valuation

Capitalization Rate 12%