Overview

Lease and Income Structure

Property Financials

Bed Data

Total Beds 26.2

Vacancy Rate (estimated) 14%

House Mentors 2.49309665669428

Revenue-Producing Beds 20.04

Weekly Rent $200.00

Intake Fee $200.00

Revenue (Annual)

Total Potential Rent Income $272,480.00

Less: Vacancy & Loss $38,147.20

Less: Mentor Rent Credit $25,928.21

Plus: Intake Fee Revenue $9,012.00

Plus: Laundry Service Revenue $4,686.00

Total Revenue $222,103.00

Expenses (Annual)

Operating Expenses $30,818.00

Property Taxes $3,750.00

Valuation

Capitalization Rate 12%