Overview

Lease and Income Structure

Property Financials

Bed Data

Shared Beds 14

Total Beds 14

Vacancy Rate (estimated) 20%

House Mentors 1.2

Revenue-Producing Beds 9.80

Intake Fee $200.00

Revenue (Annual)

Plus: Intake Fee Revenue $4,400.00

Plus: Laundry Service Revenue $2,288.00

Expenses (Annual)

Operating Expenses $95,883.00

Property Insurance $2,600.00

Operator Compensation $24,000.00

Valuation

Capitalization Rate 8.50%