Regalia Minami-Azabu
5 Min Walk to Azabu Juban Station
1DK
UP TO 4 PERSONS
Avg ¥ 11,500
Cleaning fee
2nd Floor
Base Nightly Price (Up to 4 People)
Avg ¥ 12,500
Additional Charge (From second person)
¥ 1,000
Cleaning fee
¥ 5,500
Average number of Guests
3
Average price per night (less cleaning fee)
¥ 13,500
Variable may vary depending on the period of the year
Average Monthly Net Profit:
Yearly Net Profit:
¥251,285
¥3,015,420
Avg ¥ 13,500
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
PBKK
82%
18%
URL
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Gross Profit
Occupancy Rate (Based on 30 Nights)
75%
¥303,750
80%
90%
95%
90%
85%
85%
80%
80%
80%
85%
95%
¥324,000
¥364,500
¥384,750
¥364,500
¥344,250
¥344,250
¥324,000
¥324,000
¥324,000
¥344,250
¥384,750
Amount sent to the owner
Net Profit
¥249,075
¥265,680
¥298,890
¥315,495
¥298,890
¥282,285
¥282,285
¥265,680
¥265,680
¥265,680
¥282,285
¥315,495
¥218,075
¥234,680
¥267,890
¥284,495
¥267,890
¥251,285
¥251,285
¥234,680
¥234,680
¥234,680
¥251,285
¥284,495
1st Floor
3rd Floor