Overview

Lease and Income Structure

Property Financials

Bed Data

Total Beds 21.2

Vacancy Rate (estimated) 14%

House Mentors 1.589285743642857

Revenue-Producing Beds 16.64

Weekly Rent $150.00

Intake Fee $200.00

Revenue (Annual)

Total Potential Rent Income $165,360.00

Less: Vacancy & Loss $23,150.40

Less: Mentor Rent Credit $12,396.43

Plus: Intake Fee Revenue $7,292.00

Plus: Laundry Service Revenue $3,792.00

Total Revenue $140,897.00

Expenses (Annual)

Operating Expenses $24,640.00

Property Taxes $4,059.00

Valuation

Capitalization Rate 12%