Overview

Lease and Income Structure

Property Financials

Bed Data

Total Beds 23.3

Vacancy Rate (estimated) 14%

House Mentors 2.211419741154321

Revenue-Producing Beds 17.83

Weekly Rent $180.00

Intake Fee $200.00

Revenue (Annual)

Total Potential Rent Income $218,088.00

Less: Vacancy & Loss $30,532.32

Less: Mentor Rent Credit $20,698.89

Plus: Intake Fee Revenue $8,016.00

Plus: Laundry Service Revenue $4,168.00

Total Revenue $179,041.00

Expenses (Annual)

Operating Expenses $23,007.00

Property Taxes $6,494.00

Valuation

Capitalization Rate 12%