Overview

Lease and Income Structure

Property Financials

Bed Data

Total Beds 16.2

Vacancy Rate (estimated) 14%

House Mentors 1.209447411828877

Revenue-Producing Beds 12.72

Weekly Rent $125.00

Intake Fee $200.00

Revenue (Annual)

Total Potential Rent Income $105,300.00

Less: Vacancy & Loss $14,742.00

Less: Mentor Rent Credit $7,861.41

Plus: Intake Fee Revenue $5,572.00

Plus: Laundry Service Revenue $2,897.00

Total Revenue $91,166.00

Expenses (Annual)

Operating Expenses $18,570.00

Property Taxes $4,480.00

Valuation

Capitalization Rate 12%