Nishikujo Minpaku
Commercial
Minpaku / Hotel
Tenanted
Osaka
Posted On 13-12-2019
2-2-13 Nishikujo, Konohana-ku, Osaka.
¥
42,400,000
Buy
-
Land Area
67.19 m2
-
Layout
>6LDK
-
Built Year
1973
-
Gross Yield
20.88%
Building / Land Information
|
Property Name (Jap): |
西九条民泊 |
|
|
Property Name: |
Nishikujo Minpaku |
|
Address (Jap): |
大阪府大阪市此花區西九条2丁目2-13 |
|
|
Address: |
2-2-13 Nishikujo, Konohana-ku, Osaka. |
|
Land Ownership: |
Freehold |
|
Building Structure: |
Steel |
|
Built Year: |
1973 |
|
Land Area: |
67.19 m2 / 723.23 ft2 |
Unit Information
|
Layout: |
>6LDK |
|
Floor Area: |
149.65 m2 / 1,610.83 ft2 |
|
Occupancy Status: |
Tenanted |
Location Information
|
Transportation: |
Nishikujo station / 5 minutes walking distance |
|
Map Link: |
https://goo.gl/maps/Hwpnt8HVwAh4gq8f7 |
Additional Information
| Note 1: | Operating with Minpaku licence |
| Note 2: | Income based on 80% occupancy rate |
| Note 3: | 5 minutes transportation time to Universal Studio by train |
| Note 4: | Popular area for travelers |
| Offer Price | 3% Offer Price |
5% Offer Price |
|
|---|---|---|---|
| Purchase Price: | ¥42,400,000 | ¥41,128,000 | ¥40,280,000 |
| Land Registration & Legal Fee (Estimated): | ¥200,000 | ||
Agency Brokerage Fee:
|
¥1,465,200 | ¥1,423,224 | ¥1,395,240 |
| Total Cost of Purchase: | ¥44,065,200 | ¥42,751,224 | ¥41,875,240 |
| Monthly | Annually | |
|---|---|---|
| Rental Income: | ¥737,750 | ¥8,853,000 |
| Building Management Fee: | -¥197,000 | -¥2,364,000 |
| Building Sinking Fund: | -¥0 | -¥0 |
| Other Miscellaneous Fee: | -¥132,000 | -¥1,584,000 |
| Agency Management Fee: | -¥40,576 | -¥486,915 |
| Annual Fixed Asset & City Planning Tax (Estimated): | - | -¥108,000 |
| Net Rental Income After Tax: | ¥4,310,085 | |
| Offer Price | 3% Offer Price |
5% Offer Price |
|
|---|---|---|---|
| Purchase Price: | ¥42,400,000 | ¥41,128,000 | ¥40,280,000 |
| Gross Rental Yield: | 20.88% | 21.53% | 21.98% |
| Net Rental Yield: | 10.03% | 10.34% | 10.55% |