Overview

Lease and Income Structure

Property Financials

Bed Data

Total Beds 20.4

Vacancy Rate (estimated) 14%

House Mentors 1.792658742829365

Revenue-Producing Beds 15.75

Weekly Rent $165.00

Intake Fee $200.00

Revenue (Annual)

Total Potential Rent Income $175,032.00

Less: Vacancy & Loss $24,504.48

Less: Mentor Rent Credit $15,381.01

Plus: Intake Fee Revenue $7,016.00

Plus: Laundry Service Revenue $3,648.00

Total Revenue $145,811.00

Expenses (Annual)

Operating Expenses $23,257.00

Valuation

Capitalization Rate 8.50%