Overview

Lease and Income Structure

Property Financials

Bed Data

Total Beds 26.8

Vacancy Rate (estimated) 14%

House Mentors 2.566568073067061

Revenue-Producing Beds 20.48

Weekly Rent $200.00

Intake Fee $200.00

Revenue (Annual)

Total Potential Rent Income $278,720.00

Less: Vacancy & Loss $39,020.80

Less: Mentor Rent Credit $26,692.31

Plus: Intake Fee Revenue $9,220.00

Plus: Laundry Service Revenue $4,794.00

Total Revenue $227,021.00

Expenses (Annual)

Operating Expenses $31,602.00

Property Taxes $11,786.00

Valuation

Capitalization Rate 12%