Overview

Lease and Income Structure

Property Financials

Bed Data

Shared Beds 10

Vacancy Rate (estimated) 20%

Intake Fee $200.00

Expenses (Annual)

Property Insurance $2,600.00

Operator Compensation $24,000.00

Valuation

Capitalization Rate 8.50%