Overview

Lease and Income Structure

Property Financials

Bed Data

Total Beds 19.9

Vacancy Rate (estimated) 14%

House Mentors 1.730654743077381

Revenue-Producing Beds 15.38

Weekly Rent $200.00

Intake Fee $200.00

Revenue (Annual)

Total Potential Rent Income $206,960.00

Less: Vacancy & Loss $28,974.40

Less: Mentor Rent Credit $17,998.81

Plus: Intake Fee Revenue $6,844.00

Plus: Laundry Service Revenue $3,559.00

Total Revenue $170,390.00

Expenses (Annual)

Operating Expenses $22,602.00

Property Taxes $8,884.00

Valuation

Capitalization Rate 12%