Overview

Lease and Income Structure

Property Financials

Bed Data

Total Beds 25.7

Vacancy Rate (estimated) 20%

House Mentors 2.1

Revenue-Producing Beds 18.90

Intake Fee $200.00

Revenue (Annual)

Plus: Intake Fee Revenue $8,400.00

Plus: Laundry Service Revenue $4,368.00

Expenses (Annual)

Operating Expenses $30,068.00

Property Insurance $2,600.00

Operator Compensation $24,000.00

Valuation

Capitalization Rate 8.50%