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

Guesthouse Shijyo

Go Back
To
Main Page

Guesthouse

Nishijin

®