Overview

Lease and Income Structure

Property Financials

Bed Data

Private Beds 3

Shared Beds 2

Total Beds 5

Vacancy Rate (estimated) 20%

House Mentors 0.4

Revenue-Producing Beds 3.60

Intake Fee $200.00

Revenue (Annual)

Plus: Intake Fee Revenue $1,600.00

Plus: Laundry Service Revenue $832.00

Expenses (Annual)

Operating Expenses $8,666.00

Property Insurance $2,600.00

Operator Compensation $24,000.00

Valuation

Capitalization Rate 8.50%