Nishikujo Minpaku Commercial
Minpaku / Hotel
Tenanted
Osaka

Posted On 13-12-2019
location-icon2-2-13 Nishikujo, Konohana-ku, Osaka.

¥ 42,400,000 Buy like image

Building / Land Information

property image

Property Name (Jap):

西九条民泊

property image

Property Name:

Nishikujo Minpaku

property image

Address (Jap):

大阪府大阪市此花區西九条2丁目2-13

property image

Address:

2-2-13 Nishikujo, Konohana-ku, Osaka.

property image

Land Ownership:

Freehold

property image

Building Structure:

Steel

property image

Built Year:

1973

property image

Land Area:

67.19 m2 / 723.23 ft2

Unit Information

property image

Layout:

>6LDK

property image

Floor Area:

149.65 m2 / 1,610.83 ft2

property image

Occupancy Status:

Tenanted

Location Information

property image

Transportation:

Nishikujo station / 5 minutes walking distance

property image

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%Off Offer Price 5%Off Offer Price
Purchase Price: ¥42,400,000 ¥41,128,000 ¥40,280,000
Land Registration & Legal Fee (Estimated): ¥200,000
Agency Brokerage Fee: Help
¥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%Off Offer Price 5%Off 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%