Hatchobori Property
-
Market Study & Profit Breakdown

2 Min Walk to Hatchobochi Station

Option 1: Guesthouses


- 8 Private Rooms:
 

  • 3 couple rooms (9 m² ~ 10 m²)

  • 5 single rooms (5 m² ~ 7 m²)
     

Option 2: Dormitory
 

- 4 Rooms:
 

  • Room A: 2 Residents

  • Room B: 8 Residents

  • Room C: 4 Residents

  • Room D: 4 Residents

Market Study - Option 1
(Private Rooms Only)

Property Floor Map Suggestion

2D

Guesthouse 2D.PNG

3D

Guesthouse 3D.PNG

Comparative Property

Scroll to see the rest of the table

Map

Average Monthly Gross Income (Based on  90% Occupancy): ¥495,000

Average Monthly Rent
(Single Private Rooms):
¥60,000 - ¥70,000

Average Monthly Rent
(Couple Private Rooms):
¥70,000 - ¥80,000

Expected Expenses

Monthly Expenses (Approximation)

Management Fees (18%)

Utility Fees

Cleaning Fees

House Leader Discount

Miscellaneous 

¥ 89,100

¥ 65,000

¥ 35,000

¥ 12,000

¥ 15,000

These are estimates and may vary during low, medium and high seasons

TOTAL

¥ 216,100

Scroll to see the rest of the year

Profit Breakdown

Summary

Average Monthly Net Profit:

Yearly Net Profit:

¥278,900

¥3,346,800

Option 2:
Dormitory

Click Here