Overview

Lease and Income Structure

Property Financials

Bed Data

Total Beds 29.2

Vacancy Rate (estimated) 14%

House Mentors 2.909270238362919

Revenue-Producing Beds 22.20

Weekly Rent $160.00

Intake Fee $200.00

Revenue (Annual)

Total Potential Rent Income $242,944.00

Less: Vacancy & Loss $34,012.16

Less: Mentor Rent Credit $24,205.13

Plus: Intake Fee Revenue $10,044.00

Plus: Laundry Service Revenue $5,223.00

Total Revenue $199,994.00

Expenses (Annual)

Property Taxes $4,852.00

Valuation

Capitalization Rate 12%