Overview

Lease and Income Structure

Property Financials

Bed Data

Total Beds 17.6

Vacancy Rate (estimated) 20%

House Mentors 1.5

Revenue-Producing Beds 12.58

Intake Fee $200.00

Revenue (Annual)

Plus: Intake Fee Revenue $5,632.00

Plus: Laundry Service Revenue $2,929.00

Expenses (Annual)

Operating Expenses $19,655.00

Property Insurance $2,600.00

Operator Compensation $24,000.00

Valuation

Capitalization Rate 8.50%