Overview

Lease and Income Structure

Property Financials

Bed Data

Total Beds 9.3

Vacancy Rate (estimated) 20%

House Mentors 0.8

Revenue-Producing Beds 6.20

Intake Fee $200.00

Revenue (Annual)

Plus: Intake Fee Revenue $2,800.00

Plus: Laundry Service Revenue $1,456.00

Expenses (Annual)

Operating Expenses $8,465.00

Property Insurance $2,600.00

Operator Compensation $24,000.00

Valuation

Capitalization Rate 8.50%