Overview

Lease and Income Structure

Property Financials

Bed Data

Total Beds 9.8

Vacancy Rate (estimated) 20%

House Mentors 0.8

Revenue-Producing Beds 7.04

Intake Fee $200.00

Revenue (Annual)

Plus: Intake Fee Revenue $3,136.00

Plus: Laundry Service Revenue $1,631.00

Expenses (Annual)

Operating Expenses $10,284.00

Property Insurance $2,600.00

Operator Compensation $24,000.00

Valuation

Capitalization Rate 8.50%