Overview

Lease and Income Structure

Property Financials

Bed Data

Private Beds 4

Shared Beds 2

Total Beds 6

Vacancy Rate (estimated) 20%

House Mentors 0.5

Revenue-Producing Beds 4.50

Intake Fee $200.00

Revenue (Annual)

Plus: Intake Fee Revenue $2,000.00

Plus: Laundry Service Revenue $1,040.00

Expenses (Annual)

Property Insurance $2,600.00

Operator Compensation $24,000.00

Valuation

Capitalization Rate 8.50%