Overview

Lease and Income Structure

Property Financials

Bed Data

Total Beds 18.3

Vacancy Rate (estimated) 20%

House Mentors 1.5

Revenue-Producing Beds 13.50

Intake Fee $200.00

Revenue (Annual)

Plus: Intake Fee Revenue $6,000.00

Plus: Laundry Service Revenue $3,120.00

Expenses (Annual)

Operating Expenses $20,672.00

Property Insurance $2,600.00

Operator Compensation $24,000.00

Valuation

Capitalization Rate 8.50%