Overview

Lease and Income Structure

Property Financials

Bed Data

Total Beds 26.4

Vacancy Rate (estimated) 14%

House Mentors 2.514299823276134

Revenue-Producing Beds 20.19

Weekly Rent $180.00

Intake Fee $200.00

Revenue (Annual)

Total Potential Rent Income $247,104.00

Less: Vacancy & Loss $34,594.56

Less: Mentor Rent Credit $23,533.85

Plus: Intake Fee Revenue $9,080.00

Plus: Laundry Service Revenue $4,722.00

Total Revenue $202,778.00

Expenses (Annual)

Operating Expenses $31,057.00

Property Taxes $5,901.00

Valuation

Capitalization Rate 12%