Overview

Lease and Income Structure

Property Financials

Bed Data

Private Beds 6

Total Beds 16.2

Vacancy Rate (estimated) 20%

House Mentors 1.3

Revenue-Producing Beds 11.70

Intake Fee $200.00

Revenue (Annual)

Plus: Intake Fee Revenue $5,200.00

Plus: Laundry Service Revenue $2,704.00

Expenses (Annual)

Operating Expenses $18,026.00

Property Insurance $2,600.00

Operator Compensation $24,000.00

Valuation

Capitalization Rate 8.50%