Overview

Lease and Income Structure

Property Financials

Bed Data

Total Beds 12.6

Vacancy Rate (estimated) 14%

House Mentors 0.894830663087344

Revenue-Producing Beds 9.95

Weekly Rent $125.00

Intake Fee $200.00

Revenue (Annual)

Total Potential Rent Income $81,900.00

Less: Vacancy & Loss $11,466.00

Less: Mentor Rent Credit $5,816.40

Plus: Intake Fee Revenue $4,336.00

Plus: Laundry Service Revenue $2,255.00

Total Revenue $71,209.00

Expenses (Annual)

Operating Expenses $14,446.00

Property Taxes $1,205.00

Valuation

Capitalization Rate 12%