Overview

Lease and Income Structure

Property Financials

Bed Data

Total Beds 48.4

Vacancy Rate (estimated) 20%

House Mentors 4.0

Revenue-Producing Beds 35.00

Intake Fee $200.00

Revenue (Annual)

Plus: Intake Fee Revenue $15,600.00

Plus: Laundry Service Revenue $8,112.00

Expenses (Annual)

Operating Expenses $72,249.00

Property Insurance $2,600.00

Operator Compensation $24,000.00

Valuation

Capitalization Rate 8.50%