Overview

Lease and Income Structure

Property Financials

Bed Data

Private Beds 2

Shared Beds 1

Total Beds 3

Vacancy Rate (estimated) 20%

House Mentors 0.2

Revenue-Producing Beds 1.80

Intake Fee $200.00

Revenue (Annual)

Plus: Intake Fee Revenue $800.00

Plus: Laundry Service Revenue $416.00

Expenses (Annual)

Operating Expenses $11,180.00

Property Insurance $2,600.00

Operator Compensation $24,000.00

Valuation

Capitalization Rate 8.50%