HOTEL101 NISEKO

Estimate Your Investment Returns

Estimate your potential returns based on the hotel's occupancy rate.

  • Occupancy Rate

  • 2026 Projected Daily Room Rate
    ¥ 20,000
  • Number of Units
    482
  • Unit Owner’s Share in Revenues
    30% in Gross Room Revenues

Expected Results at 100% occupancy

Projected Annual Yield Per Unit

6.51%
  • Unit Owner’s Monthly Income Per Unit

    ¥ 180,000
  • Unit Owner’s Annual Income Per Unit

    ¥ 2,160,000
  • Plus: Value of 10 Nights Free Use Per Year

    ¥200,000
  • Unit Owner’s Projected Annual Income Per Unit

    ¥ 2,360,000

Expected Results at 95% occupancy

Projected Annual Yield Per Unit

6.21%
  • Unit Owner’s Monthly Income Per Unit

    ¥ 171,000
  • Unit Owner’s Annual Income Per Unit

    ¥ 2,052,000
  • Plus: Value of 10 Nights Free Use Per Year

    ¥ 200,000
  • Unit Owner’s Projected Annual Income Per Unit

    ¥ 2,252,000

Expected Results at 90% occupancy

Projected Annual Yield Per Unit

5.91%
  • Unit Owner’s Monthly Income Per Unit

    ¥ 162,000
  • Unit Owner’s Annual Income Per Unit

    ¥ 1,944,000
  • Plus: Value of 10 Nights Free Use Per Year

    ¥ 200,000
  • Unit Owner’s Projected Annual Income Per Unit

    ¥ 2,144,000

Expected Results at 80% occupancy

Projected Annual Yield Per Unit

5.32%
  • Unit Owner’s Monthly Income Per Unit

    ¥ 144,000
  • Unit Owner’s Annual Income Per Unit

    ¥ 1,728,000
  • Plus: Value of 10 Nights Free Use Per Year

    ¥ 200,000
  • Unit Owner’s Projected Annual Income Per Unit

    ¥ 1,928,000

Expected Results at 70% occupancy

Projected Annual Yield Per Unit

4.72%
  • Unit Owner’s Monthly Income Per Unit

    ¥ 126,000
  • Unit Owner’s Annual Income Per Unit

    ¥ 1,512,000
  • Plus: Value of 10 Nights Free Use Per Year

    ¥ 200,000
  • Unit Owner’s Projected Annual Income Per Unit

    ¥ 1,712,000

Expected Results at 60% occupancy

Projected Annual Yield Per Unit

4.13%
  • Unit Owner’s Monthly Income Per Unit

    ¥ 108,000
  • Unit Owner’s Annual Income Per Unit

    ¥ 1,296,000
  • Plus: Value of 10 Nights Free Use Per Year

    ¥ 200,000
  • Unit Owner’s Projected Annual Income Per Unit

    ¥ 1,496,000

Expected Results at 50% occupancy

Projected Annual Yield Per Unit

3.53%
  • Unit Owner’s Monthly Income Per Unit

    ¥ 90,000
  • Unit Owner’s Annual Income Per Unit

    ¥ 1,080,000
  • Plus: Value of 10 Nights Free Use Per Year

    ¥ 200,000
  • Unit Owner’s Projected Annual Income Per Unit

    ¥ 1,280,000

Expected Results at 40% occupancy

Projected Annual Yield Per Unit

2.93%
  • Unit Owner’s Monthly Income Per Unit

    ¥ 72,000
  • Unit Owner’s Annual Income Per Unit

    ¥ 864,000
  • Plus: Value of 10 Nights Free Use Per Year

    ¥ 200,000
  • Unit Owner’s Projected Annual Income Per Unit

    ¥ 1,064,000

Expected Results at 30% occupancy

Projected Annual Yield Per Unit

2.34%
  • Unit Owner’s Monthly Income Per Unit

    ¥ 54,000
  • Unit Owner’s Annual Income Per Unit

    ¥ 648,000
  • Plus: Value of 10 Nights Free Use Per Year

    ¥ 200,000
  • Unit Owner’s Projected Annual Income Per Unit

    ¥ 848,000

*The figures provided by this calculator are estimates based on the information entered and are intended for informational purposes only. It should not be considered as a guarantee or promise of future earnings or returns.

Simple. Sustainable. Hassle-free.

Just buy a unit and we'll take care of it.

INVEST NOW