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

®