Overview

Lease and Income Structure

Property Financials

Bed Data

Total Beds 25.3

Vacancy Rate (estimated) 14%

House Mentors 2.469650156788066

Revenue-Producing Beds 19.29

Weekly Rent $180.00

Intake Fee $200.00

Revenue (Annual)

Total Potential Rent Income $236,808.00

Less: Vacancy & Loss $33,153.12

Less: Mentor Rent Credit $23,115.93

Plus: Intake Fee Revenue $8,704.00

Plus: Laundry Service Revenue $4,526.00

Total Revenue $193,769.00

Expenses (Annual)

Operating Expenses $29,541.00

Property Taxes $6,031.00

Valuation

Capitalization Rate 12%