Overview

Lease and Income Structure

Property Financials

Bed Data

Private Beds 3

Total Beds 12.0

Vacancy Rate (estimated) 20%

House Mentors 1.0

Revenue-Producing Beds 9.00

Intake Fee $200.00

Revenue (Annual)

Plus: Intake Fee Revenue $4,000.00

Plus: Laundry Service Revenue $2,080.00

Expenses (Annual)

Operating Expenses $13,619.00

Property Insurance $2,600.00

Operator Compensation $24,000.00

Valuation

Capitalization Rate 8.50%