Overview

Lease and Income Structure

Property Financials

Bed Data

Total Beds 22.9

Vacancy Rate (estimated) 14%

House Mentors 2.160493824691358

Revenue-Producing Beds 17.84

Weekly Rent $130.00

Intake Fee $200.00

Revenue (Annual)

Total Potential Rent Income $154,804.00

Less: Vacancy & Loss $21,672.56

Less: Mentor Rent Credit $14,604.94

Plus: Intake Fee Revenue $8,000.00

Plus: Laundry Service Revenue $4,160.00

Total Revenue $130,687.00

Expenses (Annual)

Operating Expenses $26,560.00

Property Taxes $3,966.00

Valuation

Capitalization Rate 12%