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

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

®