Gokokuji Guesthouse

5 Min Walk to Zoshigaya Station
10 Min Walk to Gokokuji Station

12 Rooms

Market Research

Fun Share House

Monthly Expected Revenu

Average Monthly Base Rent

Avg ¥ 58,000

Utility fees

Total Monthly Rent

Total Gross Profit (13 Rooms*)

¥ 12,000

¥ 70,000

Variable may vary depending on the period of the year

85%

Expected occupancy

¥ 904,983

TOTAL

¥ 769,236

Monthly Expenses
 (Approximation)

Costs

Utility Fees

¥ 60,000

Cleaning expenses  (1/week)

¥ 35,000

Miscellaneous 

¥ 12,000

Resident Manager

¥ 12,000

TOTAL

¥ 119,000

PBKK Management Offer

Management Fees

Profit Sharing

Owner

80%

PBKK

20%

Average Monthly Net Profit:

Yearly Net Profit:

¥528,999

¥6,242,266

Master Lease

Fixed Profit

Owner

80%

Average Monthly Net Profit:

Yearly Net Profit:

¥528,999

¥6,347,866

Expected Standards

®