INVESTMENT SIMULATOR

Investment Simulator

Enter initial investment, occupancy rate, and nightly rate to simulate annual revenue and yield for Okinawa resort villa investment.

Enter Conditions

1,000万円3億円
30%100%
1万円20万円
10%40%

This simulation provides approximate values and does not guarantee actual investment returns. Taxes, repairs, and insurance are not included. Please consult us for details.

Simulation Results

Gross Yield

17.1%

Net Yield

13.7%

Annual Revenue (Gross)1,370万円
Annual Revenue (Net)1,096万円
Occupied Days/Year274 days / 365 days
Management Fee274万円
Payback Period (Est.)~7.3 years