Overview

Lease and Income Structure

Property Financials

Bed Data

Total Beds 15.4

Vacancy Rate (estimated) 14%

House Mentors 1.129233495483066

Revenue-Producing Beds 12.11

Weekly Rent $180.00

Intake Fee $200.00

Revenue (Annual)

Total Potential Rent Income $144,144.00

Less: Vacancy & Loss $20,180.16

Less: Mentor Rent Credit $10,569.63

Plus: Intake Fee Revenue $5,296.00

Plus: Laundry Service Revenue $2,754.00

Total Revenue $121,444.00

Expenses (Annual)

Operating Expenses $17,293.00

Valuation

Capitalization Rate 12%