Hanazonocho Minpaku
Commercial
Minpaku / Hotel
Tenanted
Osaka
Posted On 30-08-2019
1-chome-5-6 Matsu, Nishinari-ku, Osaka.
¥
21,000,000
Buy
-
Land Area
41.16 m2
-
Layout
2LDK
-
Built Year
1949
-
Gross Yield
16.57%
Building / Land Information
|
Property Name (Jap): |
花園町民泊 |
|
|
Property Name: |
Hanazonocho Minpaku |
|
Address (Jap): |
大阪市西成区松1-5-6 |
|
|
Address: |
1-chome-5-6 Matsu, Nishinari-ku, Osaka. |
|
Land Ownership: |
Freehold |
|
Building Structure: |
Wooden |
|
Built Year: |
1949 |
|
Land Area: |
41.16 m2 / 443.05 ft2 |
Unit Information
|
Total Units: |
1 |
|
Layout: |
2LDK |
|
Floor Area: |
80.00 m2 / 861.12 ft2 |
|
Occupancy Status: |
Tenanted |
Location Information
|
Transportation: |
Hanazonocho station / 5 minutes walking distance |
|
Map Link: |
https://goo.gl/maps/WBBYWVMBPvWjM4zj8 |
Additional Information
| Note 1: | Minpaku in operation, 2 levels |
| Note 2: | Net annual profit at around ¥2,300,000 / 71% occupancy rate |
| Offer Price | 3% Offer Price |
5% Offer Price |
|
|---|---|---|---|
| Purchase Price: | ¥21,000,000 | ¥20,370,000 | ¥19,950,000 |
| Land Registration & Legal Fee (Estimated): | ¥150,000 | ||
Agency Brokerage Fee:
|
¥759,000 | ¥738,210 | ¥724,350 |
| Total Cost of Purchase: | ¥21,909,000 | ¥21,258,210 | ¥20,824,350 |
| Monthly | Annually | |
|---|---|---|
| Rental Income: | ¥290,000 | ¥3,480,000 |
| Building Management Fee: | -¥63,000 | -¥756,000 |
| Building Sinking Fund: | -¥0 | -¥0 |
| Other Miscellaneous Fee: | -¥0 | -¥0 |
| Agency Management Fee: | -¥15,950 | -¥191,400 |
| Annual Fixed Asset & City Planning Tax (Estimated): | - | -¥30,000 |
| Net Rental Income After Tax: | ¥2,502,600 | |
| Offer Price | 3% Offer Price |
5% Offer Price |
|
|---|---|---|---|
| Purchase Price: | ¥21,000,000 | ¥20,370,000 | ¥19,950,000 |
| Gross Rental Yield: | 16.57% | 17.08% | 17.44% |
| Net Rental Yield: | 11.56% | 11.92% | 12.17% |
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%