Overview

Lease and Income Structure

Property Financials

Bed Data

Private Beds 12

Shared Beds 12

Total Beds 24

Vacancy Rate (estimated) 20%

House Mentors 2.0

Revenue-Producing Beds 17.00

Intake Fee $200.00

Revenue (Annual)

Plus: Intake Fee Revenue $7,600.00

Plus: Laundry Service Revenue $3,952.00

Expenses (Annual)

Property Insurance $2,600.00

Operator Compensation $24,000.00

Valuation

Capitalization Rate 8.50%