Overview

Lease and Income Structure

Property Financials

Bed Data

Total Beds 31.4

Vacancy Rate (estimated) 14%

House Mentors 3.24654832034714

Revenue-Producing Beds 23.75

Weekly Rent $180.00

Intake Fee $200.00

Revenue (Annual)

Total Potential Rent Income $293,904.00

Less: Vacancy & Loss $41,146.56

Less: Mentor Rent Credit $30,387.69

Plus: Intake Fee Revenue $10,800.00

Plus: Laundry Service Revenue $5,616.00

Total Revenue $238,786.00

Expenses (Annual)

Operating Expenses $38,396.00

Property Taxes $7,162.00

Valuation

Capitalization Rate 12%