Overview

Lease and Income Structure

Property Financials

Bed Data

Private Beds 5

Shared Beds 3

Total Beds 8

Vacancy Rate (estimated) 20%

House Mentors 0.7

Revenue-Producing Beds 5.70

Intake Fee $200.00

Revenue (Annual)

Plus: Intake Fee Revenue $2,560.00

Plus: Laundry Service Revenue $1,331.00

Expenses (Annual)

Property Insurance $2,600.00

Operator Compensation $24,000.00

Valuation

Capitalization Rate 8.50%