Overview

Lease and Income Structure

Property Financials

Bed Data

Total Beds 23.0

Vacancy Rate (estimated) 14%

House Mentors 2.167695491329218

Revenue-Producing Beds 17.83

Weekly Rent $160.00

Intake Fee $200.00

Revenue (Annual)

Total Potential Rent Income $191,360.00

Less: Vacancy & Loss $26,790.40

Less: Mentor Rent Credit $18,035.23

Plus: Intake Fee Revenue $8,000.00

Plus: Laundry Service Revenue $4,160.00

Total Revenue $158,694.00

Expenses (Annual)

Operating Expenses $26,608.00

Property Taxes $7,083.00

Valuation

Capitalization Rate 12%