Overview

Lease and Income Structure

Property Financials

Bed Data

Total Beds 14.2

Vacancy Rate (estimated) 14%

House Mentors 1.025401079231729

Revenue-Producing Beds 10.97

Weekly Rent $125.00

Intake Fee $200.00

Revenue (Annual)

Total Potential Rent Income $92,300.00

Less: Vacancy & Loss $12,922.00

Less: Mentor Rent Credit $6,665.11

Plus: Intake Fee Revenue $4,800.00

Plus: Laundry Service Revenue $2,496.00

Total Revenue $80,009.00

Expenses (Annual)

Operating Expenses $16,093.00

Valuation

Capitalization Rate 12%