Overview

Lease and Income Structure

Property Financials

Bed Data

Total Beds 34.7

Vacancy Rate (estimated) 14%

House Mentors 3.804733734781065

Revenue-Producing Beds 26.04

Weekly Rent $140.00

Intake Fee $200.00

Revenue (Annual)

Total Potential Rent Income $252,616.00

Less: Vacancy & Loss $35,366.24

Less: Mentor Rent Credit $27,698.46

Plus: Intake Fee Revenue $11,936.00

Plus: Laundry Service Revenue $6,207.00

Total Revenue $207,694.00

Expenses (Annual)

Operating Expenses $43,760.00

Property Taxes $12,000.00

Valuation

Capitalization Rate 12%