Overview

Lease and Income Structure

Property Financials

Bed Data

Total Beds 14.4

Vacancy Rate (estimated) 20%

House Mentors 1.2

Revenue-Producing Beds 10.80

Intake Fee $200.00

Revenue (Annual)

Plus: Intake Fee Revenue $4,800.00

Plus: Laundry Service Revenue $2,496.00

Expenses (Annual)

Operating Expenses $12,673.00

Property Insurance $2,600.00

Operator Compensation $24,000.00

Valuation

Capitalization Rate 8.50%