Overview

Lease and Income Structure

Property Financials

Bed Data

Total Beds 30.0

Vacancy Rate (estimated) 14%

House Mentors 3.021696237913215

Revenue-Producing Beds 22.78

Weekly Rent $180.00

Intake Fee $200.00

Revenue (Annual)

Total Potential Rent Income $280,800.00

Less: Vacancy & Loss $39,312.00

Less: Mentor Rent Credit $28,283.08

Plus: Intake Fee Revenue $10,320.00

Plus: Laundry Service Revenue $5,366.00

Total Revenue $228,891.00

Expenses (Annual)

Operating Expenses $36,206.00

Property Taxes $16,783.00

Valuation

Capitalization Rate 12%