Marlin

Current Appraisal: As-is Value of $5,809,032

Renovate Value: $28,300,000

Fully Operational Value: $79,033,472

Building SQFT: 322,724

Land SQFT: 348,480 = 8 ACRES

Capacity: 350 BEDS

Tier Group Cost Per Day Description Population Yearly Estimated Gross Value Cost of Business Development Net Proceeds
1 Detox 100 $1240800 See Spreadsheet
2 SI 100 $4872960
3 Pro Fees 100 $5414400
4 Labs 100 $282000
5 X-Ray/Dx/EKG/US 100 $376000

Projections Based On Occupancy of 130 Beds In Year 3

To Date:

Funds Invested In Real Estate: $1,800,000.00

Funds To Renovate: $6.5M

Funds to Launch Business: $6M

Total Funds Request: $12.5M

Gross Yearly proceeds: $23,353,360

Total Expenses: $13,076,537

Gross Net Proceeds: $10,276,823

Book a Free Consultation with Paul