Overview

Lease and Income Structure

Property Financials

Bed Data

Total Beds 18.6

Vacancy Rate (estimated) 14%

House Mentors 1.587301576984127

Revenue-Producing Beds 14.41

Weekly Rent $160.00

Intake Fee $200.00

Revenue (Annual)

Total Potential Rent Income $154,752.00

Less: Vacancy & Loss $21,665.28

Less: Mentor Rent Credit $13,206.35

Plus: Intake Fee Revenue $6,400.00

Plus: Laundry Service Revenue $3,328.00

Total Revenue $129,608.00

Expenses (Annual)

Operating Expenses $18,116.00

Property Taxes $13,484.00

Valuation

Capitalization Rate 8.50%