Overview

Lease and Income Structure

Property Financials

Bed Data

Total Beds 27.6

Vacancy Rate (estimated) 14%

House Mentors 2.789609072174897

Revenue-Producing Beds 20.95

Weekly Rent $150.00

Intake Fee $200.00

Revenue (Annual)

Total Potential Rent Income $215,280.00

Less: Vacancy & Loss $30,139.20

Less: Mentor Rent Credit $21,758.95

Plus: Intake Fee Revenue $9,496.00

Plus: Laundry Service Revenue $4,938.00

Total Revenue $177,816.00

Expenses (Annual)

Operating Expenses $32,711.00

Property Taxes $2,183.00

Valuation

Capitalization Rate 12%