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

3D

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

®