Overview

Lease and Income Structure

Property Financials

Bed Data

Total Beds 18.6

Vacancy Rate (estimated) 14%

House Mentors 1.589781743640873

Revenue-Producing Beds 14.41

Weekly Rent $150.00

Intake Fee $200.00

Revenue (Annual)

Total Potential Rent Income $145,080.00

Less: Vacancy & Loss $20,311.20

Less: Mentor Rent Credit $12,400.30

Plus: Intake Fee Revenue $6,400.00

Plus: Laundry Service Revenue $3,328.00

Total Revenue $122,097.00

Expenses (Annual)

Operating Expenses $21,045.00

Property Taxes $5,813.00

Valuation

Capitalization Rate 12%