Overview

Lease and Income Structure

Property Financials

Bed Data

Total Beds 18.6

Vacancy Rate (estimated) 14%

House Mentors 1.587301576984127

Revenue-Producing Beds 14.41

Weekly Rent $200.00

Intake Fee $200.00

Revenue (Annual)

Total Potential Rent Income $193,440.00

Less: Vacancy & Loss $27,081.60

Less: Mentor Rent Credit $16,507.94

Plus: Intake Fee Revenue $6,400.00

Plus: Laundry Service Revenue $3,328.00

Total Revenue $159,578.00

Expenses (Annual)

Operating Expenses $21,028.00

Valuation

Capitalization Rate 12%