Overview

Lease and Income Structure

Property Financials

Bed Data

Total Beds 18.2

Vacancy Rate (estimated) 14%

House Mentors 1.54365082715873

Revenue-Producing Beds 14.11

Weekly Rent $200.00

Intake Fee $200.00

Revenue (Annual)

Total Potential Rent Income $189,280.00

Less: Vacancy & Loss $26,499.20

Less: Mentor Rent Credit $16,053.97

Plus: Intake Fee Revenue $6,260.00

Plus: Laundry Service Revenue $3,255.00

Total Revenue $156,242.00

Expenses (Annual)

Operating Expenses $20,542.00

Property Taxes $6,565.00

Valuation

Capitalization Rate 12%