Overview

Lease and Income Structure

Property Financials

Bed Data

Total Beds 24.9

Vacancy Rate (estimated) 14%

House Mentors 2.419753073654321

Revenue-Producing Beds 18.58

Weekly Rent $160.00

Intake Fee $200.00

Revenue (Annual)

Total Potential Rent Income $207,168.00

Less: Vacancy & Loss $29,003.52

Less: Mentor Rent Credit $20,132.35

Plus: Intake Fee Revenue $8,400.00

Plus: Laundry Service Revenue $4,368.00

Total Revenue $170,800.00

Expenses (Annual)

Operating Expenses $28,807.00

Property Taxes $7,231.00

Valuation

Capitalization Rate 12%