The per-room operating cost number everyone uses is the one that excludes the manager.
A 12-room house running at 650 per room gross looks reasonable until you put a real management line in. Most operators I see quoted in underwriting use 8 to 10 percent of gross, which on 7,800 monthly is 624 to 780 dollars. That assumes the manager is external, part-time, and not on-site overnight. The moment you need someone sleeping there, you're looking at a rent credit of 900 to 1,200 against a room that could have produced income, plus the liability exposure shifts if that person is classified as an employee rather than a tenant with duties. The real management cost on a 12-room house with an on-site requirement is closer to 15 to 18 percent of gross once you account for the lost room, and I have never seen that figure in a pro forma that came from a broker. The number doing the most work in boarding house underwriting is almost always the management assumption, because it's the one with the widest range between what the seller ran and what a new owner actually needs to pay. What does your current management line look like as a percent of gross, and is the person sleeping there or leaving at night?