Overview

Lease and Income Structure

Property Financials

Bed Data

Total Beds 19.7

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 $18,739.00

Property Insurance $2,600.00

Operator Compensation $24,000.00

Valuation

Capitalization Rate 8.50%