Overview

Lease and Income Structure

Property Financials

Bed Data

Total Beds 18.5

Vacancy Rate (estimated) 14%

House Mentors 1.577876993688492

Revenue-Producing Beds 14.42

Weekly Rent $150.00

Intake Fee $200.00

Revenue (Annual)

Total Potential Rent Income $144,300.00

Less: Vacancy & Loss $20,202.00

Less: Mentor Rent Credit $12,307.44

Plus: Intake Fee Revenue $6,400.00

Plus: Laundry Service Revenue $3,328.00

Total Revenue $121,519.00

Expenses (Annual)

Operating Expenses $20,964.00

Property Taxes $3,349.69

Valuation

Capitalization Rate 12%