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}

Percentiles	25%	50%	75%	90%
Revenue	$48,256	$77,113	$119,574	$154,108
Occupancy	90%	94%	99%	100%
Nightly Rate	$144	$221	$326	$416

Seasonality (Profit by Month)

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	$79,897	$228	94%	2	2	2	$66	❌	❌	❌	Y / Y	⭐️ 4.8 (90)
3min from Aoyama 1-chome Sta｜Max 6PPL｜Bike Share	$113,008	$330	92%	2	2	1	$90	❌	❌	❌	Y / Y	⭐️ 4.9 (63)
新宿御苑前徒歩6分！J House 御苑前 301	$53,817	$144	100%	2	2	1	$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	$131,266	$416	85%	2	2	2	$66	❌	❌	❌	Y / Y	⭐️ 4.8 (33)
"HirooHouse"3Rm, 6 guests, 2minWalk/HIROO Stn.	$94,263	$325	77%	2	2	5	$222	❌	✅	✅	Y / Y	⭐️ 4.8 (158)
Real Life AOYAMA 2BR suite 3-bed 3min Aoyama 1ch	$127,451	$355	97%	2	2	1	$70	❌	❌	❌	Y / Y	⭐️ 4.8 (79)
Y1) 2BR/5 bed/2 shower & 1 toilet/ Direct Shinjuku	$46,514	$127	98%	2	2	3	$73	❌	❌	❌	Y / Y	⭐️ 4.7 (63)
新宿御苑前徒歩6分！J House 御苑前 401	$50,389	$135	100%	2	2	1	$53	❌	❌	❌	Y / Y	⭐️ 4.8 (92)
新宿御苑前徒歩6分！J House 御苑前 101	$55,856	$150	99%	2	2	1	$66	❌	❌	❌	N / Y	⭐️ 4.7 (99)
Shibuya sta 9 mins walk-Ultimate travel location!	$89,286	$250	96%	2	2	1	$66	❌	❌	❌	Y / Y	⭐️ 4.7 (327)
3. New open/Near Roppongi Hills/Up to 13 / WiFi	$149,617	$426	94%	2	2	2	$198	❌	❌	❌	Y / Y	⭐️ 4.8 (13)
Nishi-Shinjuku/Near Station/ Fixed WiFi/HDMI	$28,344	$87	81%	2	3	1	$116	❌	❌	❌	N / Y	⭐️ 4.7 (93)
[Hermitage Nishi Shinjuku] 5minStation/Amenities	$53,026	$149	94%	2	2	1	$63	❌	❌	❌	Y / Y	⭐️ 4.6 (103)
Private house / Cultural learning experience	$59,367	$249	64%	2	2	2	$86	❌	❌	❌	Y / Y	⭐️ 4.7 (72)
Roof Terrance/Car space/Luggage Deposit/Free wifi	$98,378	$268	99%	2	3	2	$79	❌	❌	❌	Y / Y	⭐️ 4.7 (322)
nestay villa tokyo Shinjuku	$100,642	$285	95%	2	2	1	$59	❌	❌	❌	N / Y	⭐️ 4.7 (80)
渋2rooms.5min Walk!　Max7people（3rd-floor　2rooms)	$116,412	$315	100%	2	2	2	$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	$69,762	$215	87%	2	6	2	$99	❌	❌	❌	Y / Y	⭐️ 4.8 (171)
Amazing location/Harajuku House/Shibuya/8pepl/2BR！	$122,011	$380	87%	2	2	2	$99	❌	❌	❌	Y / Y	⭐️ 5 (24)
Use one floor alone!/Shinjuku/Gyoen 6/pocket Wi-Fi	$65,320	$178	99%	2	2	1	$33	❌	❌	❌	Y / Y	⭐️ 4.9 (15)
Real Life SANGENJAYA 2BR 4Pax Shibuya	$98,613	$278	96%	2	2	1	$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	$39,496	$112	94%	2	2	2	$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	$41,526	$121	92%	2	2	2	$53	❌	❌	❌	Y / Y	⭐️ 4.9 (29)
Stylish 80sqm Duplex. in Harajuku/Omotesando	$143,387	$388	100%	2	1	2	$80	❌	❌	❌	Y / Y	⭐️ 5 (225)
2BR 4beds Shibuya Shinjuku Harajuku 10min. wifi	$36,649	$133	74%	2	1	2	$26	❌	❌	❌	Y / Y	⭐️ 4.5 (79)
2BR 5beds Shibuya-Shinjuku-Harajuku 10min. wifi	$31,500	$134	63%	2	1	2	$26	❌	❌	❌	Y / Y	⭐️ 4.3 (80)
Wonderfully Located 80sqm Flat in Harajuku	$101,282	$274	100%	2	1	2	$80	❌	❌	❌	Y / Y	⭐️ 4.9 (300)
【Free pickup】Shibuya 2-storeyJapanese-style house	$135,752	$417	88%	2	2	3	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (71)
near Shinjuku/near sta&tokyo city hall/eng&Korea	$47,505	$139	92%	2	2	3	$64	❌	❌	❌	Y / Y	⭐️ 4.8 (37)
near Shinjuku/near sta&tokyo city hall/eng&Korea	$52,894	$144	99%	2	2	3	$57	❌	❌	❌	Y / Y	⭐️ 4.7 (21)
11:00c/o reserved Wi-Fi drum type washing machine	$63,486	$179	96%	2	2	2	$66	❌	❌	❌	Y / Y	⭐️ 5 (2)
Holiday Place207 /Shibuya 5min by train Sangenjaya	$65,651	$177	100%	2	1	2	$79	❌	❌	❌	Y / Y	⭐️ 4.7 (161)
Shibuya 4min\|Max12\|DirectNarita\|WIFI\|Ex901	$142,273	$487	79%	2	1	1	$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	$74,173	$201	99%	2	1	1	$79	❌	❌	❌	Y / Y	⭐️ 5 (51)
Fully renovated stylish apartment hotel,50m2,2BR	$59,430	$160	99%	2	1	1	$66	❌	❌	❌	Y / Y	⭐️ 4.7 (112)
Close to shibuya, 1LDK, Designers room	$102,925	$307	91%	2	1	1	$56	❌	❌	❌	Y / Y	⭐️ 4.8 (24)
NEW! Studio Modern Unit in Shibuya Scramble!	$31,474	$91	92%	2	1	2	$36	❌	❌	❌	Y / Y	⭐️ 4.7 (101)
Real Life AOYAMA 2BR suite 5pax 3bed 3min metro	$129,022	$352	99%	2	1	1	$70	❌	❌	❌	Y / Y	⭐️ 4.7 (85)
Bright Cozy Modern 40sqm/ Hollywood Twin & Dining	$55,177	$158	94%	2	1	3	$90	❌	❌	❌	Y / Y	⭐️ 4.8 (51)
Shibuya 8min/Shinjuku 5min/4 beds/84 m² /904sqft/	$163,072	$475	93%	2	1	3	$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

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
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:

Revenue Appreciation:

Cash on Cash Return

32.11%

Cap Rate

14.63%

Return on Investment

48.33%

Harajuku St Shibuya City, Tokyo, 150-0001

2 bed • 1 bath • 6 guests

Purchase Price

$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.

Occupancy Rate

Top 83% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

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

$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

Revenue Appreciation

Cash on Cash Return

32.11%

Cap Rate

14.63%

Return on Investment

48.33%