Overview

Lease and Income Structure

Property Financials

Bed Data

Shared Beds 8

Total Beds 8

Vacancy Rate (estimated) 20%

House Mentors 0.7

Revenue-Producing Beds 5.30

Intake Fee $200.00

Revenue (Annual)

Plus: Intake Fee Revenue $2,400.00

Plus: Laundry Service Revenue $1,248.00

Expenses (Annual)

Operating Expenses $7,982.00

Property Insurance $2,600.00

Operator Compensation $24,000.00

Valuation

Capitalization Rate 8.50%