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

Jan

Feb

Mar

Apr

May

Jun

Jul

Aug

Sep

Oct

Nov

Dec

Gross Profit

Occupancy Rate (Based on 30 Nights)

75%

¥236,250

80%

90%

95%

90%

85%

85%

80%

80%

80%

85%

95%

¥252,000

¥283,500

¥299,250

¥283,500

¥267,750

¥267,750

¥252,000

¥252,000

¥252,000

¥267,750

¥299,250

Amount sent to the owner

Net Profit

¥193,725

¥206,640

¥232,470

¥245,385

¥232,470

¥219,555

¥219,555

¥206,640

¥206,640

¥206,640

¥219,555

¥245,385

¥162,725

¥175,640

¥201,470

¥214,385

¥201,470

¥188,555

¥188,555

¥175,640

¥175,640

¥175,640

¥188,555

¥214,385

2nd Floor

®