Overview

Lease and Income Structure

Property Financials

Bed Data

Total Beds 16.6

Vacancy Rate (estimated) 14%

House Mentors 1.241087328368984

Revenue-Producing Beds 12.76

Weekly Rent $150.00

Intake Fee $200.00

Revenue (Annual)

Total Potential Rent Income $129,480.00

Less: Vacancy & Loss $18,127.20

Less: Mentor Rent Credit $9,680.48

Plus: Intake Fee Revenue $5,600.00

Plus: Laundry Service Revenue $2,912.00

Total Revenue $110,184.00

Expenses (Annual)

Operating Expenses $18,552.00

Valuation

Capitalization Rate 8.50%