Takatsuji & Chateau Victoria Apartments
Takatsuji
Apartments
Chateau Victoria Apartments
11 Min Walk to Omiya Station
226.82m²
-
Floor 1: Shop
-
Floor 2: 2 Apartments
-
Floor 3: 2 Apartments
-
Floor 4: 2 Apartments
-
Floor 5: 2 Apartments
17 Min Walk to Kyoto University
27 Min Walk to Demachiyanagi (14Min by Bus)
754.67m²
-
4 Shops
-
24 Apartments​
Current Situation
Takatsuji
Apartments
-
Apartment type: Studios and Studio with Kitchen (1K, 1R and 1DK)
-
Average monthly price/apartment:
40,000JPY- 50,000 JPY
-
2 years contracts
-
5 apartments occupied (2 by staff)
-
2 apartments under renovation
-
1 available (Occupancy: 88%)
Chateau Victoria Apartments
-
Apartment type: Studios and 2 bedroom apartments (1R and 2R)
-
Average monthly price/apartment:
35,000JPY- 45,000 JPY
-
2 years contracts
-
1 apartments under renovation
-
1 available (Occupancy: 96%)
Objectives
Takatsuji
Apartments
Chateau Victoria Apartments
-
Turn the apartments to Furnished apartments
-
Weekly/Monthly Contracts
-
Average base rent price (Base Rent):
60,000 JPY - 70,000 JPY
-
Utility fees:
15,000 JPY
-
Occupancy:
<90%
-
Turn the apartments to Furnished apartments
-
Weekly/Monthly Contracts
-
Average base rent price (Base Rent):
55,000 JPY - 65,000 JPY
-
Utility fees:
15,000 JPY
-
Occupancy:
<90%
Market Analysis
Takatsuji Apartments
-
Furnished Apartment
Market Overview
Chateau Victoria Apartments
-
Furnished Apartment
Market Overview
Room type
Average Size:
20.12m²
¥64,412
Average Rent/Month:
Average Size:
17.32m²
¥58,678
Average Rent/Month:
Base Nightly Price (Up to 4 People)
Master Lease Proposal
Takatsuji Apartments
Current Condition
Estimated Gross Revenue
Château Victoria Apartments
Current Condition
Expected Situation
Master Lease offer
Takatsuji
Apartments
Under Current Condition
Monthly
Master Lease
Yearly Profit:
¥355,450
¥4,265,398
Under Expected Condition
Monthly
Master Lease
Yearly Profit:
¥355,450
¥4,265,398
Chateau Victoria Apartments
Under Current Condition
Average Monthly Net Profit:
Yearly Net Profit:
¥1,093,394
¥13,120,733
Under Expected Condition
Average Monthly Net Profit:
Yearly Net Profit:
¥1,093,394
¥13,120,733
