Overview

Lease and Income Structure

Property Financials

Bed Data

Total Beds 21.6

Vacancy Rate (estimated) 14%

House Mentors 1.931547575607143

Revenue-Producing Beds 17.07

Intake Fee $200.00

Revenue (Annual)

Plus: Intake Fee Revenue $7,600.00

Plus: Laundry Service Revenue $3,952.00

Expenses (Annual)

Operating Expenses $25,415.00

Property Taxes $2,500.00

Valuation

Capitalization Rate 12%