Overview

Lease and Income Structure

Property Financials

Bed Data

Total Beds 26.0

Vacancy Rate (estimated) 14%

House Mentors 2.302025740791897

Revenue-Producing Beds 20.06

Weekly Rent $150.00

Intake Fee $200.00

Revenue (Annual)

Total Potential Rent Income $202,800.00

Less: Vacancy & Loss $28,392.00

Less: Mentor Rent Credit $17,955.80

Plus: Intake Fee Revenue $8,944.00

Plus: Laundry Service Revenue $4,651.00

Total Revenue $170,047.00

Expenses (Annual)

Operating Expenses $30,538.00

Property Taxes $8,000.00

Valuation

Capitalization Rate 12%