Condominio Altos De Peralta Alajuela,grecia

Sobre esta propiedad

El Canal Altos

Condominio el Canal is a conscious

condominium that values the well-being of the

planet and your well-being as well. It is proven

that living surrounded by nature improves

people’s physical, mental and emotional health

Basic Adult Senior Living project.

7 story Tower

56 Independent units fully furnished

Operating Projection

Grecia, No Meals, 2 RNs Only

(85% occupancy, $4,000/month rent, $200 ancillary

income)

Category Annual USD

Tot. Rev 2,301,120

Staffing $310,000

Utilities $70,000

Maintenance/repairs $60,000

Medical Supplies $45,000

Ins, Marketing, Licensing $75,000

Debt

Operating Ex $560,000

Debt est. $400,000

NOI $1,341,120

$8.5M (Construction,

Furnishings, regulatory,

Insurance and $10%

Contingency fund).

Operating Projections – Staffing

Scenarios & Impact on NOI