Overview

Lease and Income Structure

Property Financials

Bed Data

Total Beds 16.8

Vacancy Rate (estimated) 14%

House Mentors 1.257130078304813

Revenue-Producing Beds 12.74

Weekly Rent $200.00

Intake Fee $200.00

Revenue (Annual)

Total Potential Rent Income $174,720.00

Less: Vacancy & Loss $24,460.80

Less: Mentor Rent Credit $13,074.15

Plus: Intake Fee Revenue $5,600.00

Plus: Laundry Service Revenue $2,912.00

Total Revenue $145,697.00

Expenses (Annual)

Operating Expenses $18,674.00

Property Taxes $7,371.00

Valuation

Capitalization Rate 12%