Overview

Lease and Income Structure

Property Financials

Bed Data

Total Beds 19.5

Vacancy Rate (estimated) 20%

House Mentors 1.6

Revenue-Producing Beds 14.40

Intake Fee $200.00

Revenue (Annual)

Plus: Intake Fee Revenue $6,400.00

Plus: Laundry Service Revenue $3,328.00

Expenses (Annual)

Operating Expenses $22,100.00

Property Taxes $4,172.00

Property Insurance $2,575.00

Operator Compensation $24,000.00

Total Expenses $52,847.00

Valuation

Capitalization Rate 8.50%