Overview

Lease and Income Structure

Property Financials

Bed Data

Total Beds 21.2

Vacancy Rate (estimated) 20%

House Mentors 1.8

Revenue-Producing Beds 15.20

Intake Fee $200.00

Revenue (Annual)

Plus: Intake Fee Revenue $6,800.00

Plus: Laundry Service Revenue $3,536.00

Expenses (Annual)

Operating Expenses $18,243.00

Property Insurance $2,600.00

Operator Compensation $24,000.00

Valuation

Capitalization Rate 8.50%