Overview

Lease and Income Structure

Property Financials

Bed Data

Total Beds 24.3

Vacancy Rate (estimated) 14%

House Mentors 1.292335078163993

Revenue-Producing Beds 19.61

Weekly Rent $180.00

Intake Fee $200.00

Revenue (Annual)

Total Potential Rent Income $227,448.00

Less: Vacancy & Loss $31,842.72

Less: Mentor Rent Credit $12,096.26

Plus: Intake Fee Revenue $8,360.00

Plus: Laundry Service Revenue $4,347.00

Total Revenue $196,216.00

Expenses (Annual)

Operating Expenses $28,224.00

Property Taxes $6,794.00

Valuation

Capitalization Rate 12%