Omiya Apartments
-
Market Study and Proposal
Market Study
11 Min Walk to Omiya Station
-
Floor 1: Shop
-
Floor 2: 1 LDK (39m²)
-
Floor 3: 1 LDK (39m²)
-
Floor 4: To be determined
Unfurnished Apartment Market
Apartment Type: 1DK & 1LDK
Average Size: 37 m²
Average Base Rent: ¥77,765
Average Rent/m²: ¥2,104
Potential Rent for Omiya Apartments: ¥82,000
Objectives:
-
Turn the apartments to Furnished apartments
-
Weekly/Monthly Contracts
-
Average base rent price (Base Rent):
100,000 JPY - 110,000 JPY
-
Utility fees:
20,000 JPY
-
Occupancy:
<90%
Expected Profit
(Per Apartment)
Monthly Gross Income
Base Rent
Building Management Fees
Utility Fees
Total
¥ 100,000
¥ 3,000
¥ 20,000
¥ 123,000
Variable may vary depending on the period of the year
Monthly Expenses (Approximation)
Miscellaneous
WIFI
¥ 4,000
¥ 3,000
Utility Fee
¥ 15,000
Total
¥ 22,000
Variable may vary depending on the period of the year
Profit Sharing
Owner
88%
PBKK
12%
Management Fees
Average Monthly Net Profit (Per Apartment):
Yearly Net Profit (Per Apartment):
¥75,416
¥904,992
Scroll to see the rest of the year
Profit Breakdown
Summary