Co-Living Analyzer
Veterans Haven RAL
Tyler, TX · Under Review Score 76 · Needs Review
No co-living assumptions yet. Enter them →
✦ SuperagentCo-Living Superagent Review
This co-living / shared-housing deal includes 0 beds at a projected average monthly revenue of $0 per bed. At 0% stabilized occupancy it projects $0 annual revenue, $0 NOI, and $0 monthly cash flow after debt service. Operating + staffing cost is 0.0% of revenue. It needs review on the flagged items before raising. All figures are projected/estimated.
Suggested next step: Complete: Bed count / property basics, Revenue model, Operating expenses / staffing, Financing / debt service.
Asset-Specific Strengths
None identified yet.
Asset-Specific Risks
- ⚠ Monthly cash flow is not positive on current assumptions.
- ⚠ Licensing / compliance budget is missing.
- ⚠ Working capital reserve is missing.
- ⚠ Utilities / internet expense looks missing — co-living units typically include them.
- ⚠ Cleaning / maintenance expense looks missing for a shared-housing model.
- ⚠ Property management expense is not included.
Missing: Bed count / property basics, Revenue model, Operating expenses / staffing, Financing / debt service.
Beds
0
Stabilized Occ
0%
Effective Mo. Revenue
$0
Annual Revenue
$0
Payroll (w/ benefits)
$0
Operating Expenses
$0
NOI
$0
Monthly Cash Flow
$0
DSCR
—
Cash-on-Cash
0.0%
Break-Even Occ
0%
Stabilized Value
$0
@ 8% cap
Bed Economics
Revenue / Bed (mo)
$0
Expense / Bed (mo)
$0
Cost / Bed
$0
Payroll %
0.0%
Total Project Cost
$912,000
Equity Required
$912,000
Investor Capital
$320,000
Deal Score · 76/100
Financial strength35/35
Cash flow safety20/20
Debt coverage15/15
Completeness / readiness6/20
Risk documentation0/10
Deal Readiness · 30%
✓Deal summary complete
✓Capital needed entered
○Minimum investment entered
✓Financial assumptions entered
○Risk notes entered
○Target close date entered
○Presentation link exists
○Deck draft exists
○Campaign created
○Investor summary generated
Revenue Model
| Type | Units | Monthly Rate | Occ % |
|---|---|---|---|
| Private Room | — | — | — |
| Shared Room | — | — | — |
| By Bed | — | — | — |
| By Room | — | — | — |
| Veteran Bed | — | — | — |
| Medicaid Waiver | — | — | — |
| Private Pay | — | — | — |
| Housing Only | — | — | — |
| Care Service | — | — | — |
| Other Income | — | — | — |