Overview

Lease and Income Structure

Property Financials

Bed Data

Total Beds 16.8

Vacancy Rate (estimated) 14%

House Mentors 1.26114082828877

Revenue-Producing Beds 13.19

Weekly Rent $180.00

Intake Fee $200.00

Revenue (Annual)

Total Potential Rent Income $157,248.00

Less: Vacancy & Loss $22,014.72

Less: Mentor Rent Credit $11,804.28

Plus: Intake Fee Revenue $5,780.00

Plus: Laundry Service Revenue $3,006.00

Total Revenue $132,215.00

Expenses (Annual)

Operating Expenses $18,944.00

Property Taxes $4,000.00

Valuation

Capitalization Rate 12%