Overview

Lease and Income Structure

Property Financials

Bed Data

Total Beds 19.5

Vacancy Rate (estimated) 14%

House Mentors 1.694444409888889

Revenue-Producing Beds 15.08

Weekly Rent $180.00

Intake Fee $200.00

Revenue (Annual)

Total Potential Rent Income $182,520.00

Less: Vacancy & Loss $25,552.80

Less: Mentor Rent Credit $15,860.00

Plus: Intake Fee Revenue $6,708.00

Plus: Laundry Service Revenue $3,488.00

Total Revenue $151,303.00

Expenses (Annual)

Operating Expenses $19,064.00

Property Taxes $1,611.00

Valuation

Capitalization Rate 12%