Regalia Minami-Azabu
5 Min Walk to Azabu Juban Station
2LDK
UP TO 6 PERSONS
Avg ¥ 11,500
Average price per night (less cleaning fee)
4th Floor
Base Nightly Price (Up to 6 People)
Avg ¥ 19,000
Additional Charge (From fourth person)
¥ 3,000
Cleaning fee
¥ 8,000
Average number of Guests
5
Average price per night (less cleaning fee)
¥ 22,000
Variable may vary depending on the period of the year
Average Monthly Net Profit:
Yearly Net Profit:
¥405,900
¥4,438,800
Avg ¥ 13,500
Monthly expenses (Approximation)
Costs
WIFI
¥ 4,000
Handling Fees
¥ 9,000
Miscellaneous
¥ 3,000
Utility Fee
¥ 20,000
TOTAL
¥ 36,000
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)
65%
¥429,000
70%
80%
85%
80%
75%
75%
70%
70%
70%
75%
85%
¥462,000
¥528,000
¥561,000
¥528,000
¥495,000
¥495,000
¥462,000
¥462,000
¥462,000
¥495,000
¥561,000
Amount sent to the owner
Net Profit
¥351,780
¥378,840
¥432,960
¥460,020
¥432,960
¥405,900
¥405,900
¥378,840
¥378,840
¥378,840
¥405,900
¥460,020
¥315,780
¥342,840
¥396,960
¥424,020
¥396,960
¥369,900
¥369,900
¥342,840
¥342,840
¥342,840
¥369,900
¥424,020
3rd Floor