BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis Harajuku St, Shibuya City, Tokyo, 150-0001

2 bed • 1 bath • 6 guests • $400,000

BNB

Calc

Annual Revenue

$83,011

Profit (Cash Flow)

$31,557

Cap Rate

14.6%

Annual Revenue

$83,011

AirDNA projects $269/night at 84% occupancy ($82,530). Airbtics projects $243/night at 91% occupancy ($80,766). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 84% occupancy rate, $271 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Percentiles25%50%75%90%
Revenue$48,256$77,113$119,574$154,108
Occupancy90%94%99%100%
Nightly Rate$144$221$326$416

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
NEW OPEN!Shibuya 7min! Shinjuku, Harajuku closed

No image available

$79,897
$228
94%
222$66❌❌❌Y / Y⭐️ 4.8 (90)
3min from Aoyama 1-chome Sta|Max 6PPL|Bike Share

No image available

$113,008
$330
92%
221$90❌❌❌Y / Y⭐️ 4.9 (63)
新宿御苑前徒歩6分!J House 御苑前 301

No image available

$53,817
$144
100%
221$53❌❌❌Y / Y⭐️ 4.7 (117)
六本木駅徒歩7分/90平米2LDK/デザイナーズ戸建

No image available

$131,266
$416
85%
222$66❌❌❌Y / Y⭐️ 4.8 (33)
"HirooHouse"3Rm, 6 guests, 2minWalk/HIROO Stn.

No image available

$94,263
$325
77%
225$222❌✅✅Y / Y⭐️ 4.8 (158)
Real Life AOYAMA 2BR suite 3-bed 3min Aoyama 1ch

No image available

$127,451
$355
97%
221$70❌❌❌Y / Y⭐️ 4.8 (79)
Y1) 2BR/5 bed/2 shower & 1 toilet/ Direct Shinjuku

No image available

$46,514
$127
98%
223$73❌❌❌Y / Y⭐️ 4.7 (63)
新宿御苑前徒歩6分!J House 御苑前 401

No image available

$50,389
$135
100%
221$53❌❌❌Y / Y⭐️ 4.8 (92)
新宿御苑前徒歩6分!J House 御苑前 101

No image available

$55,856
$150
99%
221$66❌❌❌N / Y⭐️ 4.7 (99)
Shibuya sta 9 mins walk-Ultimate travel location!

No image available

$89,286
$250
96%
221$66❌❌❌Y / Y⭐️ 4.7 (327)
3. New open/Near Roppongi Hills/Up to 13 / WiFi

No image available

$149,617
$426
94%
222$198❌❌❌Y / Y⭐️ 4.8 (13)
Nishi-Shinjuku/Near Station/ Fixed WiFi/HDMI

No image available

$28,344
$87
81%
231$116❌❌❌N / Y⭐️ 4.7 (93)
[Hermitage Nishi Shinjuku] 5minStation/Amenities

No image available

$53,026
$149
94%
221$63❌❌❌Y / Y⭐️ 4.6 (103)
Private house / Cultural learning experience

No image available

$59,367
$249
64%
222$86❌❌❌Y / Y⭐️ 4.7 (72)
Roof Terrance/Car space/Luggage Deposit/Free wifi

No image available

$98,378
$268
99%
232$79❌❌❌Y / Y⭐️ 4.7 (322)
nestay villa tokyo Shinjuku

No image available

$100,642
$285
95%
221$59❌❌❌N / Y⭐️ 4.7 (80)
渋2rooms.5min Walk! Max7people(3rd-floor 2rooms)

No image available

$116,412
$315
100%
222$92❌❌❌Y / Y⭐️ 5 (7)
渋谷之星103/步行3分鐘到西新宿五丁目站、近都廳、中央公園、鬧中取靜、離新宿鬧區及藥妝、便利商店近

No image available

$69,762
$215
87%
262$99❌❌❌Y / Y⭐️ 4.8 (171)
Amazing location/Harajuku House/Shibuya/8pepl/2BR!

No image available

$122,011
$380
87%
222$99❌❌❌Y / Y⭐️ 5 (24)
Use one floor alone!/Shinjuku/Gyoen 6/pocket Wi-Fi

No image available

$65,320
$178
99%
221$33❌❌❌Y / Y⭐️ 4.9 (15)
Real Life SANGENJAYA 2BR 4Pax Shibuya

No image available

$98,613
$278
96%
221$60❌❌❌Y / Y⭐️ 4.8 (65)
最寄駅徒歩3分 /アクセス抜群!西新宿2units18㎡+24㎡角部屋/高速WiFi/ドラム洗濯機①

No image available

$39,496
$112
94%
222$53❌❌❌Y / Y⭐️ 5 (37)
最寄駅徒歩3分 /アクセス抜群!西新宿2units24㎡+18㎡角部屋/高速WiFi/ドラム洗濯機③

No image available

$41,526
$121
92%
222$53❌❌❌Y / Y⭐️ 4.9 (29)
Stylish 80sqm Duplex. in Harajuku/Omotesando

No image available

$143,387
$388
100%
212$80❌❌❌Y / Y⭐️ 5 (225)
2BR 4beds Shibuya Shinjuku Harajuku 10min. wifi

No image available

$36,649
$133
74%
212$26❌❌❌Y / Y⭐️ 4.5 (79)
2BR 5beds Shibuya-Shinjuku-Harajuku 10min. wifi

No image available

$31,500
$134
63%
212$26❌❌❌Y / Y⭐️ 4.3 (80)
Wonderfully Located 80sqm Flat in Harajuku

No image available

$101,282
$274
100%
212$80❌❌❌Y / Y⭐️ 4.9 (300)
【Free pickup】Shibuya 2-storeyJapanese-style house

No image available

$135,752
$417
88%
223$150❌❌❌Y / Y⭐️ 4.8 (71)
near Shinjuku/near sta&tokyo city hall/eng&Korea

No image available

$47,505
$139
92%
223$64❌❌❌Y / Y⭐️ 4.8 (37)
near Shinjuku/near sta&tokyo city hall/eng&Korea

No image available

$52,894
$144
99%
223$57❌❌❌Y / Y⭐️ 4.7 (21)
11:00c/o reserved Wi-Fi drum type washing machine

No image available

$63,486
$179
96%
222$66❌❌❌Y / Y⭐️ 5 (2)
Holiday Place207 /Shibuya 5min by train Sangenjaya

No image available

$65,651
$177
100%
212$79❌❌❌Y / Y⭐️ 4.7 (161)
Shibuya 4min|Max12|DirectNarita|WIFI|Ex901

No image available

$142,273
$487
79%
211$86❌❌❌Y / Y⭐️ 4.8 (323)
渋谷【2LDK】50㎡/代々木公園駅徒歩5分/新築邸宅 最大5名様 ご家族におすすめ

No image available

$74,173
$201
99%
211$79❌❌❌Y / Y⭐️ 5 (51)
Fully renovated stylish apartment hotel,50m2,2BR

No image available

$59,430
$160
99%
211$66❌❌❌Y / Y⭐️ 4.7 (112)
Close to shibuya, 1LDK, Designers room

No image available

$102,925
$307
91%
211$56❌❌❌Y / Y⭐️ 4.8 (24)
NEW! Studio Modern Unit in Shibuya Scramble!

No image available

$31,474
$91
92%
212$36❌❌❌Y / Y⭐️ 4.7 (101)
Real Life AOYAMA 2BR suite 5pax 3bed 3min metro

No image available

$129,022
$352
99%
211$70❌❌❌Y / Y⭐️ 4.7 (85)
Bright Cozy Modern 40sqm/ Hollywood Twin & Dining

No image available

$55,177
$158
94%
213$90❌❌❌Y / Y⭐️ 4.8 (51)
Shibuya 8min/Shinjuku 5min/4 beds/84 m² /904sqft/

No image available

$163,072
$475
93%
213$86❌❌❌Y / Y⭐️ 4.8 (49)

Return Metrics

32.11% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$31,556$63,113$94,670$126,227$157,784$315,568$946,704
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$320,000$320,000$320,000$320,000$320,000$320,000$320,000
Down Payment$80,000$80,000$80,000$80,000$80,000$80,000$80,000
Property Appreciation$12,000$24,360$37,090$50,203$63,709$137,566$570,904
Total Return$443,556$487,473$531,761$576,430$621,493$853,134$1,917,609

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

32.11%

Cap Rate

14.63%

Return on Investment

48.33%

property-location

Harajuku St Shibuya City, Tokyo, 150-0001

2 bed • 1 bath • 6 guests

$83,011

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $269/night at 84% occupancy.Projected nightly rate is $243/night at 91% occupancy.

Top 83% of comparables

Top 41% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$82,997

Avg annual revenue

91%

Avg occupancy rate

$243

Avg nightly rate


🏊‍♂️ Pool
🛁 Hot tub
🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$25k

$70k

$115k

$165k

Sign up to see the data on 40 all comparables

$31,557

Profit

Revenue

$83,011

Operating Expenses

$24,471

Operating Income

$58,540

Mortgage & Taxes

$26,983

Profit (Cash Flow)

$31,557

$98,250

Cash Investment

Down Payment

$80,000

Renos & Furnishing

$6,250

Closing Costs

$12,000

Total

$98,250

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

32.11%

Cap Rate

14.63%

Profit (Cummulative)

$31,557

$320,000

$6,250

$12,000

$0

Total Gain

$47,486