Overview

Lease and Income Structure

Property Financials

Bed Data

Private Beds 2

Shared Beds 5

Total Beds 7

Vacancy Rate (estimated) 20%

House Mentors 0.6

Revenue-Producing Beds 5.40

Intake Fee $200.00

Revenue (Annual)

Plus: Intake Fee Revenue $2,400.00

Plus: Laundry Service Revenue $1,248.00

Expenses (Annual)

Operating Expenses $13,330.00

Property Insurance $2,600.00

Operator Compensation $24,000.00

Valuation

Capitalization Rate 8.50%