Overview

Lease and Income Structure

Property Financials

Bed Data

Total Beds 30.5

Vacancy Rate (estimated) 14%

House Mentors 3.233539070399177

Revenue-Producing Beds 22.77

Weekly Rent $125.00

Intake Fee $200.00

Revenue (Annual)

Total Potential Rent Income $198,250.00

Less: Vacancy & Loss $27,755.00

Less: Mentor Rent Credit $21,018.00

Plus: Intake Fee Revenue $10,400.00

Plus: Laundry Service Revenue $5,408.00

Total Revenue $165,285.00

Expenses (Annual)

Operating Expenses $37,542.00

Property Taxes $9,656.00

Valuation

Capitalization Rate 12%