Overview

Lease and Income Structure

Property Financials

Bed Data

Total Beds 20.2

Vacancy Rate (estimated) 14%

House Mentors 1.764384909609127

Revenue-Producing Beds 15.61

Weekly Rent $125.00

Intake Fee $200.00

Revenue (Annual)

Total Potential Rent Income $131,300.00

Less: Vacancy & Loss $18,382.00

Less: Mentor Rent Credit $11,468.50

Plus: Intake Fee Revenue $6,948.00

Plus: Laundry Service Revenue $3,613.00

Total Revenue $112,010.00

Expenses (Annual)

Operating Expenses $23,364.00

Property Taxes $7,944.82

Valuation

Capitalization Rate 12%