Overview

Lease and Income Structure

Property Financials

Bed Data

Total Beds 23.7

Vacancy Rate (estimated) 14%

House Mentors 2.259259240962963

Revenue-Producing Beds 18.12

Weekly Rent $150.00

Intake Fee $200.00

Revenue (Annual)

Total Potential Rent Income $184,860.00

Less: Vacancy & Loss $25,880.40

Less: Mentor Rent Credit $17,622.22

Plus: Intake Fee Revenue $8,152.00

Plus: Laundry Service Revenue $4,239.00

Total Revenue $153,748.00

Expenses (Annual)

Operating Expenses $27,416.00

Property Taxes $5,781.00

Valuation

Capitalization Rate 12%