


1、【精选大阪性价比别墅】项目选址均在大阪置业热门、人流密集的区域,优越的地理位置适合置业做民宿。选择区域主要集中在,商业区、CBD区、学区、居民住宅区、景点区以及交通枢纽区; 2、【2km覆盖大阪商圈】项目位处日本大阪,每个项目所处区域均交通方便,可步行至地铁站; 3、【精心装修,优选高质环保材料】每一套别墅都经过翻新装修,统一的品质精心装修,配备完整的卫浴、厨灶、衣柜、收纳空间,地板和建材都采用自然环保的品牌材料; 4、【潜力服务】精选质优的托管服务机构,不论是自住、长租、民宿短租均可让您后顾无忧,还提供自选式智能家电包; 5、【做日本民宿房东】优墅项目均可申请办理民宿牌照,拥有民宿牌照可365天合法经营,在airbnb,booking等各大互联网平台上出租。
有路优墅第三期,一站式投资日本最优选









































【项目坐落于西日本的都市和经济重要——大阪市】
上图数据来源:https://tochidai.info/
【交通便利,步行可达地铁站,1km圈内直达心斋桥/难波/日本桥/通天阁/新世界等优质商圈】
「心斋桥商圈」心斋桥是大阪热门购物区,集中了许多精品屋和专卖店,从早到晚熙熙攘攘,到处是市民和游客的人流
「难波商圈」代表大阪南区的地下商店街难波Walk地下商店街是游客的非常爱,云集了流行时尚和美食餐饮、日用商品、咖啡厅等约270家店铺。此外,难波站也是大阪的一大交通枢纽,连接地铁各线站及关西国际机场线
「日本桥&千日前」日本三大电器街之一,号称大阪“秋叶原”,也是御宅族流行文化的聚集地。全长800米,有店铺200多家,各类数码电器、动漫周边应有尽有,药妆这里也能买到。街上不乏各种二手店,甚至可以淘到全新的二手货。每年3月份会举行活动,有角色扮演游行、配音演员的脱口秀等。
「通天阁&新世界」通天阁是参照凯旋门和埃菲尔铁塔修建而成,是当时东方非常高的建筑,也是大阪的标志性建筑性建筑。旅客可搭乘电梯前往超端的展望台,观赏大阪的城市风光。5层还供有“福神”,可以保佑人们通过考试以及获得美好姻缘,据说摸摸它的脚底就会带来好运。超部还装有独特的天气预测装置,会根据天气变换颜色。新世界是大阪有名的老街区,包括通天阁和多家历史老店在内,是非常具大阪风情的标志性场景。这片街区充满了浓浓的下町风情,特别是街头河豚灯笼与通天阁相映衬的画面,曾在很多影视作品中登场,是追溯大阪往昔市井精神的非常佳去处,特色食物是河豚,炸猪肉串等。
「天王寺站商圈」天王寺站不仅是大阪南部大型交通枢纽,其本身也是一个商圈和文化旅游景区,不仅有日本首高的大楼阿倍野大厦,还有关西有名的动物园天王寺动物园。
【优墅·大阪·年末限定在售房源,12月限量发售】
【优墅·大阪·第三期在售房源】
【统一的品质装修标准,全新的性价比别墅】
【透明装修标准,两种装修风格可选择】
【一站式自选潜力服务】

Total expenditure
Purchase stage
|
JPY¥21,258,750
|
---|---|
Annual expenditure
Deposit
JPY¥0
Downpayment10%
JPY¥1,950,000
Final payment90%
JPY¥17,550,000
中介手续费3%+6万日元3.00%
JPY¥375,000
印花税
JPY¥10,000
登录税2.00%
JPY¥250,000
房产所得税4.00%
JPY¥500,000
产权转移登记手续费
JPY¥10,000
律师费
JPY¥10,000
登录税0.15%
JPY¥18,750
产权转移登记手续
JPY¥10,000
印花税0.10%
JPY¥12,500
房产取得税1.50%
JPY¥187,500
中介手续费(400万元以上房产)3.00%
JPY¥375,000
|
RevenueRevenue
First year
|
JPY¥1,624,500
|
---|---|
Annual expenditure
固定资产税1.40%
JPY¥175,000
都市计划税0.30%
JPY¥37,500
修缮积立金
JPY¥500
修缮金/物业费(每个房源都不同)
JPY¥0
固定资产税+都市计画费0.30%
JPY¥37,500
Annual total expenditure
JPY¥250,500
Annual total expenditure
1,275,525
|
|
Annual income
Value-added income
JPY¥625,000
Rental income
JPY¥1,250,000
Gross annual income
JPY¥1,875,000
Annual total income
JPY¥1,624,500
|
Total expenditure
Purchase stage
|
JPY¥26,036,250
|
---|---|
Annual expenditure
Deposit
JPY¥0
Downpayment10%
JPY¥2,370,000
Final payment90%
JPY¥21,330,000
中介手续费3%+6万日元3.00%
JPY¥501,000
印花税
JPY¥10,000
登录税2.00%
JPY¥334,000
房产所得税4.00%
JPY¥668,000
产权转移登记手续费
JPY¥10,000
律师费
JPY¥10,000
登录税0.15%
JPY¥25,050
产权转移登记手续
JPY¥10,000
印花税0.10%
JPY¥16,700
房产取得税1.50%
JPY¥250,500
中介手续费(400万元以上房产)3.00%
JPY¥501,000
|
RevenueRevenue
First year
|
JPY¥2,170,500
|
---|---|
Annual expenditure
固定资产税1.40%
JPY¥233,800
都市计划税0.30%
JPY¥50,100
修缮积立金
JPY¥500
修缮金/物业费(每个房源都不同)
JPY¥0
固定资产税+都市计画费0.30%
JPY¥50,100
Annual total expenditure
JPY¥334,500
Annual total expenditure
1,562,175
|
|
Annual income
Value-added income
JPY¥835,000
Rental income
JPY¥1,670,000
Gross annual income
JPY¥2,505,000
Annual total income
JPY¥2,170,500
|
Total expenditure
Purchase stage
|
JPY¥34,096,250
|
---|---|
Annual expenditure
Deposit
JPY¥0
Downpayment10%
JPY¥2,780,000
Final payment90%
JPY¥25,020,000
中介手续费3%+6万日元3.00%
JPY¥1,365,000
印花税
JPY¥10,000
登录税2.00%
JPY¥910,000
房产所得税4.00%
JPY¥1,820,000
产权转移登记手续费
JPY¥10,000
律师费
JPY¥10,000
登录税0.15%
JPY¥68,250
产权转移登记手续
JPY¥10,000
印花税0.10%
JPY¥45,500
房产取得税1.50%
JPY¥682,500
中介手续费(400万元以上房产)3.00%
JPY¥1,365,000
|
RevenueRevenue
First year
|
JPY¥5,914,500
|
---|---|
Annual expenditure
固定资产税1.40%
JPY¥637,000
都市计划税0.30%
JPY¥136,500
修缮积立金
JPY¥500
修缮金/物业费(每个房源都不同)
JPY¥0
固定资产税+都市计画费0.30%
JPY¥136,500
Annual total expenditure
JPY¥910,500
Annual total expenditure
2,045,775
|
|
Annual income
Value-added income
JPY¥2,275,000
Rental income
JPY¥4,550,000
Gross annual income
JPY¥6,825,000
Annual total income
JPY¥5,914,500
|
Total expenditure
Purchase stage
|
JPY¥26,581,250
|
---|---|
Annual expenditure
Deposit
JPY¥0
Downpayment10%
JPY¥2,430,000
Final payment90%
JPY¥21,870,000
中介手续费3%+6万日元3.00%
JPY¥489,000
印花税
JPY¥10,000
登录税2.00%
JPY¥326,000
房产所得税4.00%
JPY¥652,000
产权转移登记手续费
JPY¥10,000
律师费
JPY¥10,000
登录税0.15%
JPY¥24,450
产权转移登记手续
JPY¥10,000
印花税0.10%
JPY¥16,300
房产取得税1.50%
JPY¥244,500
中介手续费(400万元以上房产)3.00%
JPY¥489,000
|
RevenueRevenue
First year
|
JPY¥2,118,500
|
---|---|
Annual expenditure
固定资产税1.40%
JPY¥228,200
都市计划税0.30%
JPY¥48,900
修缮积立金
JPY¥500
修缮金/物业费(每个房源都不同)
JPY¥0
固定资产税+都市计画费0.30%
JPY¥48,900
Annual total expenditure
JPY¥326,500
Annual total expenditure
1,594,875
|
|
Annual income
Value-added income
JPY¥815,000
Rental income
JPY¥1,630,000
Gross annual income
JPY¥2,445,000
Annual total income
JPY¥2,118,500
|
Total expenditure
Purchase stage
|
JPY¥29,221,250
|
---|---|
Annual expenditure
Deposit
JPY¥0
Downpayment10%
JPY¥2,650,000
Final payment90%
JPY¥23,850,000
中介手续费3%+6万日元3.00%
JPY¥585,000
印花税
JPY¥10,000
登录税2.00%
JPY¥390,000
房产所得税4.00%
JPY¥780,000
产权转移登记手续费
JPY¥10,000
律师费
JPY¥10,000
登录税0.15%
JPY¥29,250
产权转移登记手续
JPY¥10,000
印花税0.10%
JPY¥19,500
房产取得税1.50%
JPY¥292,500
中介手续费(400万元以上房产)3.00%
JPY¥585,000
|
RevenueRevenue
First year
|
JPY¥2,534,500
|
---|---|
Annual expenditure
固定资产税1.40%
JPY¥273,000
都市计划税0.30%
JPY¥58,500
修缮积立金
JPY¥500
修缮金/物业费(每个房源都不同)
JPY¥0
固定资产税+都市计画费0.30%
JPY¥58,500
Annual total expenditure
JPY¥390,500
Annual total expenditure
1,753,275
|
|
Annual income
Value-added income
JPY¥975,000
Rental income
JPY¥1,950,000
Gross annual income
JPY¥2,925,000
Annual total income
JPY¥2,534,500
|
Total expenditure
Purchase stage
|
JPY¥18,922,500
|
---|---|
Annual expenditure
Deposit
JPY¥0
Downpayment10%
JPY¥1,660,000
Final payment90%
JPY¥14,940,000
中介手续费3%+6万日元3.00%
JPY¥498,000
印花税
JPY¥10,000
登录税2.00%
JPY¥332,000
房产所得税4.00%
JPY¥664,000
产权转移登记手续费
JPY¥10,000
律师费
JPY¥10,000
登录税0.15%
JPY¥24,900
产权转移登记手续
JPY¥10,000
印花税0.10%
JPY¥16,600
房产取得税1.50%
JPY¥249,000
中介手续费(400万元以上房产)3.00%
JPY¥498,000
|
RevenueRevenue
First year
|
JPY¥2,157,500
|
---|---|
Annual expenditure
固定资产税1.40%
JPY¥232,400
都市计划税0.30%
JPY¥49,800
修缮积立金
JPY¥500
修缮金/物业费(每个房源都不同)
JPY¥0
固定资产税+都市计画费0.30%
JPY¥49,800
Annual total expenditure
JPY¥332,500
Annual total expenditure
1,135,350
|
|
Annual income
Value-added income
JPY¥830,000
Rental income
JPY¥1,660,000
Gross annual income
JPY¥2,490,000
Annual total income
JPY¥2,157,500
|
Total expenditure
Purchase stage
|
JPY¥36,440,000
|
---|---|
Annual expenditure
Deposit
JPY¥0
Downpayment10%
JPY¥3,200,000
Final payment90%
JPY¥28,800,000
中介手续费3%+6万日元3.00%
JPY¥960,000
印花税
JPY¥10,000
登录税2.00%
JPY¥640,000
房产所得税4.00%
JPY¥1,280,000
产权转移登记手续费
JPY¥10,000
律师费
JPY¥10,000
登录税0.15%
JPY¥48,000
产权转移登记手续
JPY¥10,000
印花税0.10%
JPY¥32,000
房产取得税1.50%
JPY¥480,000
中介手续费(400万元以上房产)3.00%
JPY¥960,000
|
RevenueRevenue
First year
|
JPY¥4,159,500
|
---|---|
Annual expenditure
固定资产税1.40%
JPY¥448,000
都市计划税0.30%
JPY¥96,000
修缮积立金
JPY¥500
修缮金/物业费(每个房源都不同)
JPY¥0
固定资产税+都市计画费0.30%
JPY¥96,000
Annual total expenditure
JPY¥640,500
Annual total expenditure
2,186,400
|
|
Annual income
Value-added income
JPY¥1,600,000
Rental income
JPY¥3,200,000
Gross annual income
JPY¥4,800,000
Annual total income
JPY¥4,159,500
|
Total expenditure
Purchase stage
|
JPY¥20,515,000
|
---|---|
Annual expenditure
Deposit
JPY¥0
Downpayment10%
JPY¥1,800,000
Final payment90%
JPY¥16,200,000
中介手续费3%+6万日元3.00%
JPY¥540,000
印花税
JPY¥10,000
登录税2.00%
JPY¥360,000
房产所得税4.00%
JPY¥720,000
产权转移登记手续费
JPY¥10,000
律师费
JPY¥10,000
登录税0.15%
JPY¥27,000
产权转移登记手续
JPY¥10,000
印花税0.10%
JPY¥18,000
房产取得税1.50%
JPY¥270,000
中介手续费(400万元以上房产)3.00%
JPY¥540,000
|
RevenueRevenue
First year
|
JPY¥2,339,500
|
---|---|
Annual expenditure
固定资产税1.40%
JPY¥252,000
都市计划税0.30%
JPY¥54,000
修缮积立金
JPY¥500
修缮金/物业费(每个房源都不同)
JPY¥0
固定资产税+都市计画费0.30%
JPY¥54,000
Annual total expenditure
JPY¥360,500
Annual total expenditure
1,230,900
|
|
Annual income
Value-added income
JPY¥900,000
Rental income
JPY¥1,800,000
Gross annual income
JPY¥2,700,000
Annual total income
JPY¥2,339,500
|
Total expenditure
Purchase stage
|
JPY¥28,790,000
|
---|---|
Annual expenditure
Deposit
JPY¥0
Downpayment10%
JPY¥2,600,000
Final payment90%
JPY¥23,400,000
中介手续费3%+6万日元3.00%
JPY¥600,000
印花税
JPY¥10,000
登录税2.00%
JPY¥400,000
房产所得税4.00%
JPY¥800,000
产权转移登记手续费
JPY¥10,000
律师费
JPY¥10,000
登录税0.15%
JPY¥30,000
产权转移登记手续
JPY¥10,000
印花税0.10%
JPY¥20,000
房产取得税1.50%
JPY¥300,000
中介手续费(400万元以上房产)3.00%
JPY¥600,000
|
RevenueRevenue
First year
|
JPY¥2,599,500
|
---|---|
Annual expenditure
固定资产税1.40%
JPY¥280,000
都市计划税0.30%
JPY¥60,000
修缮积立金
JPY¥500
修缮金/物业费(每个房源都不同)
JPY¥0
固定资产税+都市计画费0.30%
JPY¥60,000
Annual total expenditure
JPY¥400,500
Annual total expenditure
1,727,400
|
|
Annual income
Value-added income
JPY¥1,000,000
Rental income
JPY¥2,000,000
Gross annual income
JPY¥3,000,000
Annual total income
JPY¥2,599,500
|
Total expenditure
Purchase stage
|
JPY¥75,115,000
|
---|---|
Annual expenditure
Deposit
JPY¥0
Downpayment10%
JPY¥6,600,000
Final payment90%
JPY¥59,400,000
中介手续费3%+6万日元3.00%
JPY¥1,980,000
印花税
JPY¥10,000
登录税2.00%
JPY¥1,320,000
房产所得税4.00%
JPY¥2,640,000
产权转移登记手续费
JPY¥10,000
律师费
JPY¥10,000
登录税0.15%
JPY¥99,000
产权转移登记手续
JPY¥10,000
印花税0.10%
JPY¥66,000
房产取得税1.50%
JPY¥990,000
中介手续费(400万元以上房产)3.00%
JPY¥1,980,000
|
RevenueRevenue
First year
|
JPY¥8,579,500
|
---|---|
Annual expenditure
固定资产税1.40%
JPY¥924,000
都市计划税0.30%
JPY¥198,000
修缮积立金
JPY¥500
修缮金/物业费(每个房源都不同)
JPY¥0
固定资产税+都市计画费0.30%
JPY¥198,000
Annual total expenditure
JPY¥1,320,500
Annual total expenditure
4,506,900
|
|
Annual income
Value-added income
JPY¥3,300,000
Rental income
JPY¥6,600,000
Gross annual income
JPY¥9,900,000
Annual total income
JPY¥8,579,500
|
Total expenditure
Purchase stage
|
JPY¥88,082,500
|
---|---|
Annual expenditure
Deposit
JPY¥0
Downpayment10%
JPY¥7,740,000
Final payment90%
JPY¥69,660,000
中介手续费3%+6万日元3.00%
JPY¥2,322,000
印花税
JPY¥10,000
登录税2.00%
JPY¥1,548,000
房产所得税4.00%
JPY¥3,096,000
产权转移登记手续费
JPY¥10,000
律师费
JPY¥10,000
登录税0.15%
JPY¥116,100
产权转移登记手续
JPY¥10,000
印花税0.10%
JPY¥77,400
房产取得税1.50%
JPY¥1,161,000
中介手续费(400万元以上房产)3.00%
JPY¥2,322,000
|
RevenueRevenue
First year
|
JPY¥10,061,500
|
---|---|
Annual expenditure
固定资产税1.40%
JPY¥1,083,600
都市计划税0.30%
JPY¥232,200
修缮积立金
JPY¥500
修缮金/物业费(每个房源都不同)
JPY¥0
固定资产税+都市计画费0.30%
JPY¥232,200
Annual total expenditure
JPY¥1,548,500
Annual total expenditure
5,284,950
|
|
Annual income
Value-added income
JPY¥3,870,000
Rental income
JPY¥7,740,000
Gross annual income
JPY¥11,610,000
Annual total income
JPY¥10,061,500
|
Total expenditure
Purchase stage
|
JPY¥42,127,500
|
---|---|
Annual expenditure
Deposit
JPY¥0
Downpayment10%
JPY¥3,700,000
Final payment90%
JPY¥33,300,000
中介手续费3%+6万日元3.00%
JPY¥1,110,000
印花税
JPY¥10,000
登录税2.00%
JPY¥740,000
房产所得税4.00%
JPY¥1,480,000
产权转移登记手续费
JPY¥10,000
律师费
JPY¥10,000
登录税0.15%
JPY¥55,500
产权转移登记手续
JPY¥10,000
印花税0.10%
JPY¥37,000
房产取得税1.50%
JPY¥555,000
中介手续费(400万元以上房产)3.00%
JPY¥1,110,000
|
RevenueRevenue
First year
|
JPY¥4,809,500
|
---|---|
Annual expenditure
固定资产税1.40%
JPY¥518,000
都市计划税0.30%
JPY¥111,000
修缮积立金
JPY¥500
修缮金/物业费(每个房源都不同)
JPY¥0
固定资产税+都市计画费0.30%
JPY¥111,000
Annual total expenditure
JPY¥740,500
Annual total expenditure
2,527,650
|
|
Annual income
Value-added income
JPY¥1,850,000
Rental income
JPY¥3,700,000
Gross annual income
JPY¥5,550,000
Annual total income
JPY¥4,809,500
|
Total expenditure
Purchase stage
|
JPY¥12,325,000
|
---|---|
Annual expenditure
Deposit
JPY¥0
Downpayment10%
JPY¥1,080,000
Final payment90%
JPY¥9,720,000
中介手续费3%+6万日元3.00%
JPY¥324,000
印花税
JPY¥10,000
登录税2.00%
JPY¥216,000
房产所得税4.00%
JPY¥432,000
产权转移登记手续费
JPY¥10,000
律师费
JPY¥10,000
登录税0.15%
JPY¥16,200
产权转移登记手续
JPY¥10,000
印花税0.10%
JPY¥10,800
房产取得税1.50%
JPY¥162,000
中介手续费(400万元以上房产)3.00%
JPY¥324,000
|
RevenueRevenue
First year
|
JPY¥1,403,500
|
---|---|
Annual expenditure
固定资产税1.40%
JPY¥151,200
都市计划税0.30%
JPY¥32,400
修缮积立金
JPY¥500
修缮金/物业费(每个房源都不同)
JPY¥0
固定资产税+都市计画费0.30%
JPY¥32,400
Annual total expenditure
JPY¥216,500
Annual total expenditure
739,500
|
|
Annual income
Value-added income
JPY¥540,000
Rental income
JPY¥1,080,000
Gross annual income
JPY¥1,620,000
Annual total income
JPY¥1,403,500
|
Total expenditure
Purchase stage
|
JPY¥11,983,750
|
---|---|
Annual expenditure
Deposit
JPY¥0
Downpayment10%
JPY¥1,050,000
Final payment90%
JPY¥9,450,000
中介手续费3%+6万日元3.00%
JPY¥315,000
印花税
JPY¥10,000
登录税2.00%
JPY¥210,000
房产所得税4.00%
JPY¥420,000
产权转移登记手续费
JPY¥10,000
律师费
JPY¥10,000
登录税0.15%
JPY¥15,750
产权转移登记手续
JPY¥10,000
印花税0.10%
JPY¥10,500
房产取得税1.50%
JPY¥157,500
中介手续费(400万元以上房产)3.00%
JPY¥315,000
|
RevenueRevenue
First year
|
JPY¥1,364,500
|
---|---|
Annual expenditure
固定资产税1.40%
JPY¥147,000
都市计划税0.30%
JPY¥31,500
修缮积立金
JPY¥500
修缮金/物业费(每个房源都不同)
JPY¥0
固定资产税+都市计画费0.30%
JPY¥31,500
Annual total expenditure
JPY¥210,500
Annual total expenditure
719,025
|
|
Annual income
Value-added income
JPY¥525,000
Rental income
JPY¥1,050,000
Gross annual income
JPY¥1,575,000
Annual total income
JPY¥1,364,500
|
Total expenditure
Purchase stage
|
JPY¥20,628,750
|
---|---|
Annual expenditure
Deposit
JPY¥0
Downpayment10%
JPY¥1,810,000
Final payment90%
JPY¥16,290,000
中介手续费3%+6万日元3.00%
JPY¥543,000
印花税
JPY¥10,000
登录税2.00%
JPY¥362,000
房产所得税4.00%
JPY¥724,000
产权转移登记手续费
JPY¥10,000
律师费
JPY¥10,000
登录税0.15%
JPY¥27,150
产权转移登记手续
JPY¥10,000
印花税0.10%
JPY¥18,100
房产取得税1.50%
JPY¥271,500
中介手续费(400万元以上房产)3.00%
JPY¥543,000
|
RevenueRevenue
First year
|
JPY¥2,352,500
|
---|---|
Annual expenditure
固定资产税1.40%
JPY¥253,400
都市计划税0.30%
JPY¥54,300
修缮积立金
JPY¥500
修缮金/物业费(每个房源都不同)
JPY¥0
固定资产税+都市计画费0.30%
JPY¥54,300
Annual total expenditure
JPY¥362,500
Annual total expenditure
1,237,725
|
|
Annual income
Value-added income
JPY¥905,000
Rental income
JPY¥1,810,000
Gross annual income
JPY¥2,715,000
Annual total income
JPY¥2,352,500
|
Total expenditure
Purchase stage
|
JPY¥45,312,500
|
---|---|
Annual expenditure
Deposit
JPY¥0
Downpayment10%
JPY¥3,980,000
Final payment90%
JPY¥35,820,000
中介手续费3%+6万日元3.00%
JPY¥1,194,000
印花税
JPY¥10,000
登录税2.00%
JPY¥796,000
房产所得税4.00%
JPY¥1,592,000
产权转移登记手续费
JPY¥10,000
律师费
JPY¥10,000
登录税0.15%
JPY¥59,700
产权转移登记手续
JPY¥10,000
印花税0.10%
JPY¥39,800
房产取得税1.50%
JPY¥597,000
中介手续费(400万元以上房产)3.00%
JPY¥1,194,000
|
RevenueRevenue
First year
|
JPY¥5,173,500
|
---|---|
Annual expenditure
固定资产税1.40%
JPY¥557,200
都市计划税0.30%
JPY¥119,400
修缮积立金
JPY¥500
修缮金/物业费(每个房源都不同)
JPY¥0
固定资产税+都市计画费0.30%
JPY¥119,400
Annual total expenditure
JPY¥796,500
Annual total expenditure
2,718,750
|
|
Annual income
Value-added income
JPY¥1,990,000
Rental income
JPY¥3,980,000
Gross annual income
JPY¥5,970,000
Annual total income
JPY¥5,173,500
|
Total expenditure
Purchase stage
|
JPY¥10,277,500
|
---|---|
Annual expenditure
Deposit
JPY¥0
Downpayment10%
JPY¥900,000
Final payment90%
JPY¥8,100,000
中介手续费3%+6万日元3.00%
JPY¥270,000
印花税
JPY¥10,000
登录税2.00%
JPY¥180,000
房产所得税4.00%
JPY¥360,000
产权转移登记手续费
JPY¥10,000
律师费
JPY¥10,000
登录税0.15%
JPY¥13,500
产权转移登记手续
JPY¥10,000
印花税0.10%
JPY¥9,000
房产取得税1.50%
JPY¥135,000
中介手续费(400万元以上房产)3.00%
JPY¥270,000
|
RevenueRevenue
First year
|
JPY¥1,169,500
|
---|---|
Annual expenditure
固定资产税1.40%
JPY¥126,000
都市计划税0.30%
JPY¥27,000
修缮积立金
JPY¥500
修缮金/物业费(每个房源都不同)
JPY¥0
固定资产税+都市计画费0.30%
JPY¥27,000
Annual total expenditure
JPY¥180,500
Annual total expenditure
616,650
|
|
Annual income
Value-added income
JPY¥450,000
Rental income
JPY¥900,000
Gross annual income
JPY¥1,350,000
Annual total income
JPY¥1,169,500
|
Total expenditure
Purchase stage
|
JPY¥73,977,500
|
---|---|
Annual expenditure
Deposit
JPY¥0
Downpayment10%
JPY¥6,500,000
Final payment90%
JPY¥58,500,000
中介手续费3%+6万日元3.00%
JPY¥1,950,000
印花税
JPY¥10,000
登录税2.00%
JPY¥1,300,000
房产所得税4.00%
JPY¥2,600,000
产权转移登记手续费
JPY¥10,000
律师费
JPY¥10,000
登录税0.15%
JPY¥97,500
产权转移登记手续
JPY¥10,000
印花税0.10%
JPY¥65,000
房产取得税1.50%
JPY¥975,000
中介手续费(400万元以上房产)3.00%
JPY¥1,950,000
|
RevenueRevenue
First year
|
JPY¥8,449,500
|
---|---|
Annual expenditure
固定资产税1.40%
JPY¥910,000
都市计划税0.30%
JPY¥195,000
修缮积立金
JPY¥500
修缮金/物业费(每个房源都不同)
JPY¥0
固定资产税+都市计画费0.30%
JPY¥195,000
Annual total expenditure
JPY¥1,300,500
Annual total expenditure
4,438,650
|
|
Annual income
Value-added income
JPY¥3,250,000
Rental income
JPY¥6,500,000
Gross annual income
JPY¥9,750,000
Annual total income
JPY¥8,449,500
|
Total expenditure
Purchase stage
|
JPY¥24,496,250
|
---|---|
Annual expenditure
Deposit
JPY¥0
Downpayment10%
JPY¥2,150,000
Final payment90%
JPY¥19,350,000
中介手续费3%+6万日元3.00%
JPY¥645,000
印花税
JPY¥10,000
登录税2.00%
JPY¥430,000
房产所得税4.00%
JPY¥860,000
产权转移登记手续费
JPY¥10,000
律师费
JPY¥10,000
登录税0.15%
JPY¥32,250
产权转移登记手续
JPY¥10,000
印花税0.10%
JPY¥21,500
房产取得税1.50%
JPY¥322,500
中介手续费(400万元以上房产)3.00%
JPY¥645,000
|
RevenueRevenue
First year
|
JPY¥2,794,500
|
---|---|
Annual expenditure
固定资产税1.40%
JPY¥301,000
都市计划税0.30%
JPY¥64,500
修缮积立金
JPY¥500
修缮金/物业费(每个房源都不同)
JPY¥0
固定资产税+都市计画费0.30%
JPY¥64,500
Annual total expenditure
JPY¥430,500
Annual total expenditure
1,469,775
|
|
Annual income
Value-added income
JPY¥1,075,000
Rental income
JPY¥2,150,000
Gross annual income
JPY¥3,225,000
Annual total income
JPY¥2,794,500
|
Total expenditure
Purchase stage
|
JPY¥19,150,000
|
---|---|
Annual expenditure
Deposit
JPY¥0
Downpayment10%
JPY¥1,680,000
Final payment90%
JPY¥15,120,000
中介手续费3%+6万日元3.00%
JPY¥504,000
印花税
JPY¥10,000
登录税2.00%
JPY¥336,000
房产所得税4.00%
JPY¥672,000
产权转移登记手续费
JPY¥10,000
律师费
JPY¥10,000
登录税0.15%
JPY¥25,200
产权转移登记手续
JPY¥10,000
印花税0.10%
JPY¥16,800
房产取得税1.50%
JPY¥252,000
中介手续费(400万元以上房产)3.00%
JPY¥504,000
|
RevenueRevenue
First year
|
JPY¥2,183,500
|
---|---|
Annual expenditure
固定资产税1.40%
JPY¥235,200
都市计划税0.30%
JPY¥50,400
修缮积立金
JPY¥500
修缮金/物业费(每个房源都不同)
JPY¥0
固定资产税+都市计画费0.30%
JPY¥50,400
Annual total expenditure
JPY¥336,500
Annual total expenditure
1,149,000
|
|
Annual income
Value-added income
JPY¥840,000
Rental income
JPY¥1,680,000
Gross annual income
JPY¥2,520,000
Annual total income
JPY¥2,183,500
|
Total expenditure
Purchase stage
|
JPY¥18,126,250
|
---|---|
Annual expenditure
Deposit
JPY¥0
Downpayment10%
JPY¥1,590,000
Final payment90%
JPY¥14,310,000
中介手续费3%+6万日元3.00%
JPY¥477,000
印花税
JPY¥10,000
登录税2.00%
JPY¥318,000
房产所得税4.00%
JPY¥636,000
产权转移登记手续费
JPY¥10,000
律师费
JPY¥10,000
登录税0.15%
JPY¥23,850
产权转移登记手续
JPY¥10,000
印花税0.10%
JPY¥15,900
房产取得税1.50%
JPY¥238,500
中介手续费(400万元以上房产)3.00%
JPY¥477,000
|
RevenueRevenue
First year
|
JPY¥2,066,500
|
---|---|
Annual expenditure
固定资产税1.40%
JPY¥222,600
都市计划税0.30%
JPY¥47,700
修缮积立金
JPY¥500
修缮金/物业费(每个房源都不同)
JPY¥0
固定资产税+都市计画费0.30%
JPY¥47,700
Annual total expenditure
JPY¥318,500
Annual total expenditure
1,087,575
|
|
Annual income
Value-added income
JPY¥795,000
Rental income
JPY¥1,590,000
Gross annual income
JPY¥2,385,000
Annual total income
JPY¥2,066,500
|
Total expenditure
Purchase stage
|
JPY¥41,900,000
|
---|---|
Annual expenditure
Deposit
JPY¥0
Downpayment10%
JPY¥3,680,000
Final payment90%
JPY¥33,120,000
中介手续费3%+6万日元3.00%
JPY¥1,104,000
印花税
JPY¥10,000
登录税2.00%
JPY¥736,000
房产所得税4.00%
JPY¥1,472,000
产权转移登记手续费
JPY¥10,000
律师费
JPY¥10,000
登录税0.15%
JPY¥55,200
产权转移登记手续
JPY¥10,000
印花税0.10%
JPY¥36,800
房产取得税1.50%
JPY¥552,000
中介手续费(400万元以上房产)3.00%
JPY¥1,104,000
|
RevenueRevenue
First year
|
JPY¥4,783,500
|
---|---|
Annual expenditure
固定资产税1.40%
JPY¥515,200
都市计划税0.30%
JPY¥110,400
修缮积立金
JPY¥500
修缮金/物业费(每个房源都不同)
JPY¥0
固定资产税+都市计画费0.30%
JPY¥110,400
Annual total expenditure
JPY¥736,500
Annual total expenditure
2,514,000
|
|
Annual income
Value-added income
JPY¥1,840,000
Rental income
JPY¥3,680,000
Gross annual income
JPY¥5,520,000
Annual total income
JPY¥4,783,500
|
Total expenditure
Purchase stage
|
JPY¥11,415,000
|
---|---|
Annual expenditure
Deposit
JPY¥0
Downpayment10%
JPY¥1,000,000
Final payment90%
JPY¥9,000,000
中介手续费3%+6万日元3.00%
JPY¥300,000
印花税
JPY¥10,000
登录税2.00%
JPY¥200,000
房产所得税4.00%
JPY¥400,000
产权转移登记手续费
JPY¥10,000
律师费
JPY¥10,000
登录税0.15%
JPY¥15,000
产权转移登记手续
JPY¥10,000
印花税0.10%
JPY¥10,000
房产取得税1.50%
JPY¥150,000
中介手续费(400万元以上房产)3.00%
JPY¥300,000
|
RevenueRevenue
First year
|
JPY¥1,299,500
|
---|---|
Annual expenditure
固定资产税1.40%
JPY¥140,000
都市计划税0.30%
JPY¥30,000
修缮积立金
JPY¥500
修缮金/物业费(每个房源都不同)
JPY¥0
固定资产税+都市计画费0.30%
JPY¥30,000
Annual total expenditure
JPY¥200,500
Annual total expenditure
684,900
|
|
Annual income
Value-added income
JPY¥500,000
Rental income
JPY¥1,000,000
Gross annual income
JPY¥1,500,000
Annual total income
JPY¥1,299,500
|
Total expenditure
Purchase stage
|
JPY¥25,633,750
|
---|---|
Annual expenditure
Deposit
JPY¥0
Downpayment10%
JPY¥2,250,000
Final payment90%
JPY¥20,250,000
中介手续费3%+6万日元3.00%
JPY¥675,000
印花税
JPY¥10,000
登录税2.00%
JPY¥450,000
房产所得税4.00%
JPY¥900,000
产权转移登记手续费
JPY¥10,000
律师费
JPY¥10,000
登录税0.15%
JPY¥33,750
产权转移登记手续
JPY¥10,000
印花税0.10%
JPY¥22,500
房产取得税1.50%
JPY¥337,500
中介手续费(400万元以上房产)3.00%
JPY¥675,000
|
RevenueRevenue
First year
|
JPY¥2,924,500
|
---|---|
Annual expenditure
固定资产税1.40%
JPY¥315,000
都市计划税0.30%
JPY¥67,500
修缮积立金
JPY¥500
修缮金/物业费(每个房源都不同)
JPY¥0
固定资产税+都市计画费0.30%
JPY¥67,500
Annual total expenditure
JPY¥450,500
Annual total expenditure
1,538,025
|
|
Annual income
Value-added income
JPY¥1,125,000
Rental income
JPY¥2,250,000
Gross annual income
JPY¥3,375,000
Annual total income
JPY¥2,924,500
|
Total expenditure
Purchase stage
|
JPY¥38,601,250
|
---|---|
Annual expenditure
Deposit
JPY¥0
Downpayment10%
JPY¥3,390,000
Final payment90%
JPY¥30,510,000
中介手续费3%+6万日元3.00%
JPY¥1,017,000
印花税
JPY¥10,000
登录税2.00%
JPY¥678,000
房产所得税4.00%
JPY¥1,356,000
产权转移登记手续费
JPY¥10,000
律师费
JPY¥10,000
登录税0.15%
JPY¥50,850
产权转移登记手续
JPY¥10,000
印花税0.10%
JPY¥33,900
房产取得税1.50%
JPY¥508,500
中介手续费(400万元以上房产)3.00%
JPY¥1,017,000
|
RevenueRevenue
First year
|
JPY¥4,406,500
|
---|---|
Annual expenditure
固定资产税1.40%
JPY¥474,600
都市计划税0.30%
JPY¥101,700
修缮积立金
JPY¥500
修缮金/物业费(每个房源都不同)
JPY¥0
固定资产税+都市计画费0.30%
JPY¥101,700
Annual total expenditure
JPY¥678,500
Annual total expenditure
2,316,075
|
|
Annual income
Value-added income
JPY¥1,695,000
Rental income
JPY¥3,390,000
Gross annual income
JPY¥5,085,000
Annual total income
JPY¥4,406,500
|
Total expenditure
Purchase stage
|
JPY¥12,006,500
|
---|---|
Annual expenditure
Deposit
JPY¥0
Downpayment10%
JPY¥1,052,000
Final payment90%
JPY¥9,468,000
中介手续费3%+6万日元3.00%
JPY¥315,600
印花税
JPY¥10,000
登录税2.00%
JPY¥210,400
房产所得税4.00%
JPY¥420,800
产权转移登记手续费
JPY¥10,000
律师费
JPY¥10,000
登录税0.15%
JPY¥15,780
产权转移登记手续
JPY¥10,000
印花税0.10%
JPY¥10,520
房产取得税1.50%
JPY¥157,800
中介手续费(400万元以上房产)3.00%
JPY¥315,600
|
RevenueRevenue
First year
|
JPY¥1,367,100
|
---|---|
Annual expenditure
固定资产税1.40%
JPY¥147,280
都市计划税0.30%
JPY¥31,560
修缮积立金
JPY¥500
修缮金/物业费(每个房源都不同)
JPY¥0
固定资产税+都市计画费0.30%
JPY¥31,560
Annual total expenditure
JPY¥210,900
Annual total expenditure
720,390
|
|
Annual income
Value-added income
JPY¥526,000
Rental income
JPY¥1,052,000
Gross annual income
JPY¥1,578,000
Annual total income
JPY¥1,367,100
|
Total expenditure
Purchase stage
|
JPY¥15,680,625
|
---|---|
Annual expenditure
Deposit
JPY¥0
Downpayment10%
JPY¥1,375,000
Final payment90%
JPY¥12,375,000
中介手续费3%+6万日元3.00%
JPY¥412,500
印花税
JPY¥10,000
登录税2.00%
JPY¥275,000
房产所得税4.00%
JPY¥550,000
产权转移登记手续费
JPY¥10,000
律师费
JPY¥10,000
登录税0.15%
JPY¥20,625
产权转移登记手续
JPY¥10,000
印花税0.10%
JPY¥13,750
房产取得税1.50%
JPY¥206,250
中介手续费(400万元以上房产)3.00%
JPY¥412,500
|
RevenueRevenue
First year
|
JPY¥1,787,000
|
---|---|
Annual expenditure
固定资产税1.40%
JPY¥192,500
都市计划税0.30%
JPY¥41,250
修缮积立金
JPY¥500
修缮金/物业费(每个房源都不同)
JPY¥0
固定资产税+都市计画费0.30%
JPY¥41,250
Annual total expenditure
JPY¥275,500
Annual total expenditure
940,837
|
|
Annual income
Value-added income
JPY¥687,500
Rental income
JPY¥1,375,000
Gross annual income
JPY¥2,062,500
Annual total income
JPY¥1,787,000
|
Total expenditure
Purchase stage
|
JPY¥22,790,000
|
---|---|
Annual expenditure
Deposit
JPY¥0
Downpayment10%
JPY¥2,000,000
Final payment90%
JPY¥18,000,000
中介手续费3%+6万日元3.00%
JPY¥600,000
印花税
JPY¥10,000
登录税2.00%
JPY¥400,000
房产所得税4.00%
JPY¥800,000
产权转移登记手续费
JPY¥10,000
律师费
JPY¥10,000
登录税0.15%
JPY¥30,000
产权转移登记手续
JPY¥10,000
印花税0.10%
JPY¥20,000
房产取得税1.50%
JPY¥300,000
中介手续费(400万元以上房产)3.00%
JPY¥600,000
|
RevenueRevenue
First year
|
JPY¥2,599,500
|
---|---|
Annual expenditure
固定资产税1.40%
JPY¥280,000
都市计划税0.30%
JPY¥60,000
修缮积立金
JPY¥500
修缮金/物业费(每个房源都不同)
JPY¥0
固定资产税+都市计画费0.30%
JPY¥60,000
Annual total expenditure
JPY¥400,500
Annual total expenditure
1,367,400
|
|
Annual income
Value-added income
JPY¥1,000,000
Rental income
JPY¥2,000,000
Gross annual income
JPY¥3,000,000
Annual total income
JPY¥2,599,500
|
Total expenditure
Purchase stage
|
JPY¥33,937,500
|
---|---|
Annual expenditure
Deposit
JPY¥0
Downpayment10%
JPY¥2,980,000
Final payment90%
JPY¥26,820,000
中介手续费3%+6万日元3.00%
JPY¥894,000
印花税
JPY¥10,000
登录税2.00%
JPY¥596,000
房产所得税4.00%
JPY¥1,192,000
产权转移登记手续费
JPY¥10,000
律师费
JPY¥10,000
登录税0.15%
JPY¥44,700
产权转移登记手续
JPY¥10,000
印花税0.10%
JPY¥29,800
房产取得税1.50%
JPY¥447,000
中介手续费(400万元以上房产)3.00%
JPY¥894,000
|
RevenueRevenue
First year
|
JPY¥3,873,500
|
---|---|
Annual expenditure
固定资产税1.40%
JPY¥417,200
都市计划税0.30%
JPY¥89,400
修缮积立金
JPY¥500
修缮金/物业费(每个房源都不同)
JPY¥0
固定资产税+都市计画费0.30%
JPY¥89,400
Annual total expenditure
JPY¥596,500
Annual total expenditure
2,036,250
|
|
Annual income
Value-added income
JPY¥1,490,000
Rental income
JPY¥2,980,000
Gross annual income
JPY¥4,470,000
Annual total income
JPY¥3,873,500
|
Total expenditure
Purchase stage
|
JPY¥36,212,500
|
---|---|
Annual expenditure
Deposit
JPY¥0
Downpayment10%
JPY¥3,180,000
Final payment90%
JPY¥28,620,000
中介手续费3%+6万日元3.00%
JPY¥954,000
印花税
JPY¥10,000
登录税2.00%
JPY¥636,000
房产所得税4.00%
JPY¥1,272,000
产权转移登记手续费
JPY¥10,000
律师费
JPY¥10,000
登录税0.15%
JPY¥47,700
产权转移登记手续
JPY¥10,000
印花税0.10%
JPY¥31,800
房产取得税1.50%
JPY¥477,000
中介手续费(400万元以上房产)3.00%
JPY¥954,000
|
RevenueRevenue
First year
|
JPY¥4,133,500
|
---|---|
Annual expenditure
固定资产税1.40%
JPY¥445,200
都市计划税0.30%
JPY¥95,400
修缮积立金
JPY¥500
修缮金/物业费(每个房源都不同)
JPY¥0
固定资产税+都市计画费0.30%
JPY¥95,400
Annual total expenditure
JPY¥636,500
Annual total expenditure
2,172,750
|
|
Annual income
Value-added income
JPY¥1,590,000
Rental income
JPY¥3,180,000
Gross annual income
JPY¥4,770,000
Annual total income
JPY¥4,133,500
|
Total expenditure
Purchase stage
|
JPY¥35,302,500
|
---|---|
Annual expenditure
Deposit
JPY¥0
Downpayment10%
JPY¥3,100,000
Final payment90%
JPY¥27,900,000
中介手续费3%+6万日元3.00%
JPY¥930,000
印花税
JPY¥10,000
登录税2.00%
JPY¥620,000
房产所得税4.00%
JPY¥1,240,000
产权转移登记手续费
JPY¥10,000
律师费
JPY¥10,000
登录税0.15%
JPY¥46,500
产权转移登记手续
JPY¥10,000
印花税0.10%
JPY¥31,000
房产取得税1.50%
JPY¥465,000
中介手续费(400万元以上房产)3.00%
JPY¥930,000
|
RevenueRevenue
First year
|
JPY¥4,029,500
|
---|---|
Annual expenditure
固定资产税1.40%
JPY¥434,000
都市计划税0.30%
JPY¥93,000
修缮积立金
JPY¥500
修缮金/物业费(每个房源都不同)
JPY¥0
固定资产税+都市计画费0.30%
JPY¥93,000
Annual total expenditure
JPY¥620,500
Annual total expenditure
2,118,150
|
|
Annual income
Value-added income
JPY¥1,550,000
Rental income
JPY¥3,100,000
Gross annual income
JPY¥4,650,000
Annual total income
JPY¥4,029,500
|
Total expenditure
Purchase stage
|
JPY¥42,696,250
|
---|---|
Annual expenditure
Deposit
JPY¥0
Downpayment10%
JPY¥3,750,000
Final payment90%
JPY¥33,750,000
中介手续费3%+6万日元3.00%
JPY¥1,125,000
印花税
JPY¥10,000
登录税2.00%
JPY¥750,000
房产所得税4.00%
JPY¥1,500,000
产权转移登记手续费
JPY¥10,000
律师费
JPY¥10,000
登录税0.15%
JPY¥56,250
产权转移登记手续
JPY¥10,000
印花税0.10%
JPY¥37,500
房产取得税1.50%
JPY¥562,500
中介手续费(400万元以上房产)3.00%
JPY¥1,125,000
|
RevenueRevenue
First year
|
JPY¥4,874,500
|
---|---|
Annual expenditure
固定资产税1.40%
JPY¥525,000
都市计划税0.30%
JPY¥112,500
修缮积立金
JPY¥500
修缮金/物业费(每个房源都不同)
JPY¥0
固定资产税+都市计画费0.30%
JPY¥112,500
Annual total expenditure
JPY¥750,500
Annual total expenditure
2,561,775
|
|
Annual income
Value-added income
JPY¥1,875,000
Rental income
JPY¥3,750,000
Gross annual income
JPY¥5,625,000
Annual total income
JPY¥4,874,500
|
Total expenditure
Purchase stage
|
JPY¥28,477,500
|
---|---|
Annual expenditure
Deposit
JPY¥0
Downpayment10%
JPY¥2,500,000
Final payment90%
JPY¥22,500,000
中介手续费3%+6万日元3.00%
JPY¥750,000
印花税
JPY¥10,000
登录税2.00%
JPY¥500,000
房产所得税4.00%
JPY¥1,000,000
产权转移登记手续费
JPY¥10,000
律师费
JPY¥10,000
登录税0.15%
JPY¥37,500
产权转移登记手续
JPY¥10,000
印花税0.10%
JPY¥25,000
房产取得税1.50%
JPY¥375,000
中介手续费(400万元以上房产)3.00%
JPY¥750,000
|
RevenueRevenue
First year
|
JPY¥3,249,500
|
---|---|
Annual expenditure
固定资产税1.40%
JPY¥350,000
都市计划税0.30%
JPY¥75,000
修缮积立金
JPY¥500
修缮金/物业费(每个房源都不同)
JPY¥0
固定资产税+都市计画费0.30%
JPY¥75,000
Annual total expenditure
JPY¥500,500
Annual total expenditure
1,708,650
|
|
Annual income
Value-added income
JPY¥1,250,000
Rental income
JPY¥2,500,000
Gross annual income
JPY¥3,750,000
Annual total income
JPY¥3,249,500
|
Total expenditure
Purchase stage
|
JPY¥35,075,000
|
---|---|
Annual expenditure
Deposit
JPY¥0
Downpayment10%
JPY¥3,080,000
Final payment90%
JPY¥27,720,000
中介手续费3%+6万日元3.00%
JPY¥924,000
印花税
JPY¥10,000
登录税2.00%
JPY¥616,000
房产所得税4.00%
JPY¥1,232,000
产权转移登记手续费
JPY¥10,000
律师费
JPY¥10,000
登录税0.15%
JPY¥46,200
产权转移登记手续
JPY¥10,000
印花税0.10%
JPY¥30,800
房产取得税1.50%
JPY¥462,000
中介手续费(400万元以上房产)3.00%
JPY¥924,000
|
RevenueRevenue
First year
|
JPY¥4,003,500
|
---|---|
Annual expenditure
固定资产税1.40%
JPY¥431,200
都市计划税0.30%
JPY¥92,400
修缮积立金
JPY¥500
修缮金/物业费(每个房源都不同)
JPY¥0
固定资产税+都市计画费0.30%
JPY¥92,400
Annual total expenditure
JPY¥616,500
Annual total expenditure
2,104,500
|
|
Annual income
Value-added income
JPY¥1,540,000
Rental income
JPY¥3,080,000
Gross annual income
JPY¥4,620,000
Annual total income
JPY¥4,003,500
|
Total expenditure
Purchase stage
|
JPY¥31,662,500
|
---|---|
Annual expenditure
Deposit
JPY¥0
Downpayment10%
JPY¥2,780,000
Final payment90%
JPY¥25,020,000
中介手续费3%+6万日元3.00%
JPY¥834,000
印花税
JPY¥10,000
登录税2.00%
JPY¥556,000
房产所得税4.00%
JPY¥1,112,000
产权转移登记手续费
JPY¥10,000
律师费
JPY¥10,000
登录税0.15%
JPY¥41,700
产权转移登记手续
JPY¥10,000
印花税0.10%
JPY¥27,800
房产取得税1.50%
JPY¥417,000
中介手续费(400万元以上房产)3.00%
JPY¥834,000
|
RevenueRevenue
First year
|
JPY¥3,613,500
|
---|---|
Annual expenditure
固定资产税1.40%
JPY¥389,200
都市计划税0.30%
JPY¥83,400
修缮积立金
JPY¥500
修缮金/物业费(每个房源都不同)
JPY¥0
固定资产税+都市计画费0.30%
JPY¥83,400
Annual total expenditure
JPY¥556,500
Annual total expenditure
1,899,750
|
|
Annual income
Value-added income
JPY¥1,390,000
Rental income
JPY¥2,780,000
Gross annual income
JPY¥4,170,000
Annual total income
JPY¥3,613,500
|
Total expenditure
Purchase stage
|
JPY¥31,662,500
|
---|---|
Annual expenditure
Deposit
JPY¥0
Downpayment10%
JPY¥2,780,000
Final payment90%
JPY¥25,020,000
中介手续费3%+6万日元3.00%
JPY¥834,000
印花税
JPY¥10,000
登录税2.00%
JPY¥556,000
房产所得税4.00%
JPY¥1,112,000
产权转移登记手续费
JPY¥10,000
律师费
JPY¥10,000
登录税0.15%
JPY¥41,700
产权转移登记手续
JPY¥10,000
印花税0.10%
JPY¥27,800
房产取得税1.50%
JPY¥417,000
中介手续费(400万元以上房产)3.00%
JPY¥834,000
|
RevenueRevenue
First year
|
JPY¥3,613,500
|
---|---|
Annual expenditure
固定资产税1.40%
JPY¥389,200
都市计划税0.30%
JPY¥83,400
修缮积立金
JPY¥500
修缮金/物业费(每个房源都不同)
JPY¥0
固定资产税+都市计画费0.30%
JPY¥83,400
Annual total expenditure
JPY¥556,500
Annual total expenditure
1,899,750
|
|
Annual income
Value-added income
JPY¥1,390,000
Rental income
JPY¥2,780,000
Gross annual income
JPY¥4,170,000
Annual total income
JPY¥3,613,500
|
Total expenditure
Purchase stage
|
JPY¥28,477,500
|
---|---|
Annual expenditure
Deposit
JPY¥0
Downpayment10%
JPY¥2,500,000
Final payment90%
JPY¥22,500,000
中介手续费3%+6万日元3.00%
JPY¥750,000
印花税
JPY¥10,000
登录税2.00%
JPY¥500,000
房产所得税4.00%
JPY¥1,000,000
产权转移登记手续费
JPY¥10,000
律师费
JPY¥10,000
登录税0.15%
JPY¥37,500
产权转移登记手续
JPY¥10,000
印花税0.10%
JPY¥25,000
房产取得税1.50%
JPY¥375,000
中介手续费(400万元以上房产)3.00%
JPY¥750,000
|
RevenueRevenue
First year
|
JPY¥3,249,500
|
---|---|
Annual expenditure
固定资产税1.40%
JPY¥350,000
都市计划税0.30%
JPY¥75,000
修缮积立金
JPY¥500
修缮金/物业费(每个房源都不同)
JPY¥0
固定资产税+都市计画费0.30%
JPY¥75,000
Annual total expenditure
JPY¥500,500
Annual total expenditure
1,708,650
|
|
Annual income
Value-added income
JPY¥1,250,000
Rental income
JPY¥2,500,000
Gross annual income
JPY¥3,750,000
Annual total income
JPY¥3,249,500
|
Total expenditure
Purchase stage
|
JPY¥11,403,625
|
---|---|
Annual expenditure
Deposit
JPY¥0
Downpayment10%
JPY¥999,000
Final payment90%
JPY¥8,991,000
中介手续费3%+6万日元3.00%
JPY¥299,700
印花税
JPY¥10,000
登录税2.00%
JPY¥199,800
房产所得税4.00%
JPY¥399,600
产权转移登记手续费
JPY¥10,000
律师费
JPY¥10,000
登录税0.15%
JPY¥14,985
产权转移登记手续
JPY¥10,000
印花税0.10%
JPY¥9,990
房产取得税1.50%
JPY¥149,850
中介手续费(400万元以上房产)3.00%
JPY¥299,700
|
RevenueRevenue
First year
|
JPY¥1,298,200
|
---|---|
Annual expenditure
固定资产税1.40%
JPY¥139,860
都市计划税0.30%
JPY¥29,970
修缮积立金
JPY¥500
修缮金/物业费(每个房源都不同)
JPY¥0
固定资产税+都市计画费0.30%
JPY¥29,970
Annual total expenditure
JPY¥200,300
Annual total expenditure
684,217
|
|
Annual income
Value-added income
JPY¥499,500
Rental income
JPY¥999,000
Gross annual income
JPY¥1,498,500
Annual total income
JPY¥1,298,200
|
Total expenditure
Purchase stage
|
JPY¥11,403,625
|
---|---|
Annual expenditure
Deposit
JPY¥0
Downpayment10%
JPY¥999,000
Final payment90%
JPY¥8,991,000
中介手续费3%+6万日元3.00%
JPY¥299,700
印花税
JPY¥10,000
登录税2.00%
JPY¥199,800
房产所得税4.00%
JPY¥399,600
产权转移登记手续费
JPY¥10,000
律师费
JPY¥10,000
登录税0.15%
JPY¥14,985
产权转移登记手续
JPY¥10,000
印花税0.10%
JPY¥9,990
房产取得税1.50%
JPY¥149,850
中介手续费(400万元以上房产)3.00%
JPY¥299,700
|
RevenueRevenue
First year
|
JPY¥1,298,200
|
---|---|
Annual expenditure
固定资产税1.40%
JPY¥139,860
都市计划税0.30%
JPY¥29,970
修缮积立金
JPY¥500
修缮金/物业费(每个房源都不同)
JPY¥0
固定资产税+都市计画费0.30%
JPY¥29,970
Annual total expenditure
JPY¥200,300
Annual total expenditure
684,217
|
|
Annual income
Value-added income
JPY¥499,500
Rental income
JPY¥999,000
Gross annual income
JPY¥1,498,500
Annual total income
JPY¥1,298,200
|
Total expenditure
Purchase stage
|
JPY¥11,403,625
|
---|---|
Annual expenditure
Deposit
JPY¥0
Downpayment10%
JPY¥999,000
Final payment90%
JPY¥8,991,000
中介手续费3%+6万日元3.00%
JPY¥299,700
印花税
JPY¥10,000
登录税2.00%
JPY¥199,800
房产所得税4.00%
JPY¥399,600
产权转移登记手续费
JPY¥10,000
律师费
JPY¥10,000
登录税0.15%
JPY¥14,985
产权转移登记手续
JPY¥10,000
印花税0.10%
JPY¥9,990
房产取得税1.50%
JPY¥149,850
中介手续费(400万元以上房产)3.00%
JPY¥299,700
|
RevenueRevenue
First year
|
JPY¥1,298,200
|
---|---|
Annual expenditure
固定资产税1.40%
JPY¥139,860
都市计划税0.30%
JPY¥29,970
修缮积立金
JPY¥500
修缮金/物业费(每个房源都不同)
JPY¥0
固定资产税+都市计画费0.30%
JPY¥29,970
Annual total expenditure
JPY¥200,300
Annual total expenditure
684,217
|
|
Annual income
Value-added income
JPY¥499,500
Rental income
JPY¥999,000
Gross annual income
JPY¥1,498,500
Annual total income
JPY¥1,298,200
|
