Overview

Lease and Income Structure

Property Financials

Bed Data

Total Beds 23.6

Vacancy Rate (estimated) 14%

House Mentors 2.244341574355967

Revenue-Producing Beds 18.06

Weekly Rent $160.00

Intake Fee $200.00

Revenue (Annual)

Total Potential Rent Income $196,352.00

Less: Vacancy & Loss $27,489.28

Less: Mentor Rent Credit $18,672.92

Plus: Intake Fee Revenue $8,120.00

Plus: Laundry Service Revenue $4,222.00

Total Revenue $162,532.00

Expenses (Annual)

Operating Expenses $27,274.00

Property Taxes $3,553.00

Valuation

Capitalization Rate 12%