Regalia Minami-Azabu
5 Min Walk to Azabu Juban Station
1K
UP TO 4 PERSONS
1st Floor
Base Nightly Price (Up to 4 People)
Avg ¥ 10,500
Additional Charge (From second person)
¥ 1,800
Cleaning fee
¥ 5,500
Average number of Guests
2
Average price per night (less cleaning fee)
¥ 10,500
Variable may vary depending on the period of the year
Average Monthly Net Profit:
Yearly Net Profit:
¥188,555
¥2,262,660
Base Nightly Price (Up to 4 People)
Monthly expenses (Approximation)
Costs
WIFI
¥ 4,000
Handling Fees
¥ 9,000
Miscellaneous
¥ 3,000
Utility Fee
¥ 15,000
TOTAL
¥ 31,000
REFERENCES
Profit Sharing
Owner
82%
PBKK
18%
URL
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Gross Profit
Occupancy Rate (Based on 30 Nights)
75%
¥236,250
80%
¥252,000
Amount sent to the owner
Net Profit
¥193,725
¥206,640
¥162,725
¥175,640
90%
95%
¥283,500
¥299,250
90%
85%
85%
¥283,500
¥267,750
¥267,750
¥232,470
¥245,385
¥232,470
¥219,555
¥219,555
¥201,470
¥214,385
¥201,470
¥188,555
¥188,555
80%
80%
80%
85%
95%
¥252,000
¥252,000
¥252,000
¥267,750
¥299,250
¥206,640
¥206,640
¥206,640
¥219,555
¥245,385
¥175,640
¥175,640
¥175,640
¥188,555
¥214,385
2nd Floor