R-Guest Residence Tengachaya
Commercial
Minpaku / Hotel
Tenanted
Osaka
Posted On 20-12-2019
2-2-17 Hanazonominami, Nishinari-ku, Osaka.
¥
42,120,000
Buy
-
Land Area
52.57 m2
-
Layout
2LDK
-
Built Year
2019
-
Gross Yield
11.54%
Building / Land Information
|
Property Name (Jap): |
R-Guest Residence 天下茶屋民泊 |
|
|
Property Name: |
R-Guest Residence Tengachaya |
|
Address (Jap): |
大阪府大阪市西成区花園南2丁目2-17 |
|
|
Address: |
2-2-17 Hanazonominami, Nishinari-ku, Osaka. |
|
Land Ownership: |
Freehold |
|
Building Structure: |
Wooden |
|
Built Year: |
2019 |
|
Land Area: |
52.57 m2 / 565.86 ft2 |
Unit Information
|
Layout: |
2LDK |
|
Floor Area: |
56.90 m2 / 612.47 ft2 |
|
Occupancy Status: |
Tenanted |
Location Information
|
Transportation: |
Tengachaya station / 2 minutes walking distance |
|
Map Link: |
https://goo.gl/maps/pcCRMxNVYEeP3Yv79 |
Additional Information
| Note 1: | Brand new Minpaku with licence |
| Note 2: | Popular district for travelers |
| Offer Price | 3% Offer Price |
5% Offer Price |
|
|---|---|---|---|
| Purchase Price: | ¥42,120,000 | ¥40,856,400 | ¥40,014,000 |
| Land Registration & Legal Fee (Estimated): | ¥200,000 | ||
Agency Brokerage Fee:
|
¥1,455,960 | ¥1,414,261 | ¥1,386,462 |
| Total Cost of Purchase: | ¥43,775,960 | ¥42,470,661 | ¥41,600,462 |
| Monthly | Annually | |
|---|---|---|
| Rental Income: | ¥405,000 | ¥4,860,000 |
| Building Management Fee: | -¥90,000 | -¥1,080,000 |
| Building Sinking Fund: | -¥0 | -¥0 |
| Other Miscellaneous Fee: | -¥0 | -¥0 |
| Agency Management Fee: | -¥22,275 | -¥267,300 |
| Annual Fixed Asset & City Planning Tax (Estimated): | - | -¥60,000 |
| Net Rental Income After Tax: | ¥3,452,700 | |
| Offer Price | 3% Offer Price |
5% Offer Price |
|
|---|---|---|---|
| Purchase Price: | ¥42,120,000 | ¥40,856,400 | ¥40,014,000 |
| Gross Rental Yield: | 11.54% | 11.90% | 12.15% |
| Net Rental Yield: | 8.02% | 8.27% | 8.45% |
Related Properties
Crystal Exe Shinsaibashi
¥ 45,000,000
2-10-13 Nishishinsaibashi, Chuo-ku , Osaka.
-
Floor Area
50.74 m2
-
Layout
2LDK
-
Built Year
2014
-
Gross Yield
0%
Villeneuve Minamihorie 4F
¥ 36,800,000
4-chome-23-23 Minamihorie, Nishi-ku, Osaka.
-
Floor Area
64.26 m2
-
Layout
2LDK
-
Built Year
1996
-
Gross Yield
0%