Overview

Lease and Income Structure

Property Financials

Bed Data

Total Beds 19.8

Vacancy Rate (estimated) 14%

House Mentors 1.725198409765873

Revenue-Producing Beds 15.27

Weekly Rent $180.00

Intake Fee $200.00

Revenue (Annual)

Total Potential Rent Income $185,328.00

Less: Vacancy & Loss $25,945.92

Less: Mentor Rent Credit $16,147.86

Plus: Intake Fee Revenue $6,800.00

Plus: Laundry Service Revenue $3,536.00

Total Revenue $153,570.00

Expenses (Annual)

Operating Expenses $22,506.00

Property Taxes $4,078.00

Valuation

Capitalization Rate 12%