Overview

Lease and Income Structure

Property Financials

Bed Data

Total Beds 25.3

Vacancy Rate (estimated) 14%

House Mentors 2.46913582345679

Revenue-Producing Beds 19.29

Weekly Rent $125.00

Intake Fee $200.00

Revenue (Annual)

Total Potential Rent Income $164,450.00

Less: Vacancy & Loss $23,023.00

Less: Mentor Rent Credit $16,049.38

Plus: Intake Fee Revenue $8,704.00

Plus: Laundry Service Revenue $4,526.00

Total Revenue $138,608.00

Expenses (Annual)

Operating Expenses $30,066.00

Property Taxes $7,500.00

Valuation

Capitalization Rate 12%