Overview

Lease and Income Structure

Property Financials

Bed Data

Total Beds 35.8

Vacancy Rate (estimated) 20%

House Mentors 3.0

Revenue-Producing Beds 25.64

Intake Fee $200.00

Revenue (Annual)

Plus: Intake Fee Revenue $11,456.00

Plus: Laundry Service Revenue $5,957.00

Expenses (Annual)

Operating Expenses $45,316.00

Property Insurance $2,600.00

Operator Compensation $24,000.00

Valuation

Capitalization Rate 8.50%