Investor Presentaiton
Appraisal Value
Value (3/5)
Nippon
Accommodations
Fund
34th Period
No.
Property Name
Acquisition
Price
Appraisal
Book Value
Appraisal Value
Appraisal
Book Value
35th Period
Appraisal Value
Change from Previous Period
Appraisal
Appraisal
Appraisal
Appraisal
Profit/Loss
Profit/Loss
Profit/Loss
(JPY mn)
(JPY mn)
(JPY mn)
Cap Rate
(JPY mn)
(JPY mn)
Cap Rate
Cap Rate
(JPY mn)
(JPY mn)
(JPY mn)
95 Park Cube Kayabacho
1,105
1,064
1,810
3.4%
745
1,062
1,880
3.3%
817
▲ 0.1%
71
96 Park Cube Honjo Azumabashi
1,252
1,172
2,080
3.5%
907
1,168
2,140
3.4%
971
▲0.1%
64
97 Park Axis Kiyosumi Shirakawa
696
652
1,040
3.5%
387
650
1,060
3.4%
409
▲0.1%
22
98 Park Axis Asakusabashi Nichome
1,079
950
1,570
3.7%
619
942
1,580
3.6%
637
▲0.1%
17
99 Park Axis Nishi Sugamo
1,439
1,303
2,120
3.7%
816
1,294
2.170
3.6%
875
▲0.1%
59
100 Park Axis Ueno
1,389
1,236
2,050
3.7%
813
1,227
2,080
3.6%
852
0.1%
38
101 Park Axis Akihabara East
1,369
1,222
1,880
3.7%
657
1,213
1,890
3.6%
676
▲ 0.1%
18
103 Park Axis Kayabacho
1,809
1,594
2,570
3.6%
975
1,581
2,610
3.5%
1,028
▲ 0.1%
52
104 Park Axis Kinshicho Shinsui Koen
1,369
1,223
1,900
3.8%
676
1,214
1,930
3.7%
715
▲ 0.1%
39
105 Park Cube Kasuga Andozaka
2,670
2,501
4,050
3.4%
1,548
2,504
4,200
3.3%
1,695
▲ 0.1%
146
106 Park Cube Kameido
3,020
2,792
4,120
3.5%
1,327
2,778
4,260
3.4%
1,481
▲ 0.1%
154
108 Park Axis Shin Okachimachi East
1,299
1,205
1,810
3.7%
604
1,200
1,850
3.6%
649
▲ 0.1%
45
110 Park Axis Nihonbashi Honcho
1,469
1,368
2,320
3.4%
951
1,360.
2,440
3.3%
1,079
▲ 0.1%
127
111 Park Cube Nishigahara Stage³
4,110
3,536
5,300
1,763
3,493
5,330
1,836
▲ 0.1%
72
112 Park Cube Atagoyama Tower
113 Park Axis Shibaura
8,650
8,374
12,300
3.0%
3,925
8,343
12,300
3.0%
3,956
30
1,045
999
1,510
3.5%
510
994
1,550
3.4%
555
▲ 0.1%
45
114 Park Axis Asakusa Kuramae
1,095
1,039
1,570
3.4%
530
1,034
1,570
3.4%
535
5
115 Park Axis Kamata Station Gate
4,144
3,992
5,630
3.5%
1,637
3,974
5,750
3.4%
1,775
A0.1%
138
116 Park Axis Kinshicho Residence
1,251
1,189
1,710
3.4%
520
1,182
1,760
3.3%
577
▲ 0.1%
56
117 Park Axis Oshiage Sumida Koen
1,055
996
1,520
3.6%
523
990
1,550
3.5%
559
▲ 0.1%
36
120 Park Axis Magome Residence
1,450
1,414
1,830
3.3%
415
1,408
1,830
3.3%
421
6
121 Park Axis Higashi Ueno
1,250
1,213
1,680
3.2%
466
1,206
1,680
3.2%
473
6
122 Park Axis Higashi Koenji
2,300
2,235
2,750
3.6%
514
2,221
2,810
3.5%
588
▲ 0.1%
74
125 Park Cube Shin Itabashi
1,700
1,688
2,080
3.6%
391
1,679
2,140
3.5%
460
▲ 0.1%
69
126 Park Cube Nishi Shinjuku
2,400
2,404
2,820
3.5%
415
2,397
2,900
3.4%
502
▲ 0.1%
87
129 Park Axis Oshiage Terrace
2,610
2,613
3,120
3.4%
506
2,601
3,200
3.3%
598
▲ 0.1%
92
130 Park Axis Ikegami
1,260
1,262
1,570
3.3%
307
1,256
1,570
3.3%
313
5
132 Park Axis Akatsuka²
2,420
2,453
2,680
3.7%
226
2,441
2,720
3.6%
278
▲ 0.1%
51
133 Park Cube Oimachi Residence
5,807
5,944
6,830
3.3%
885
5,921
7,030
3.2%
1,108
▲ 0.1%
222
134 Park Axis Toyocho Shinsui Koen
6,380
6,539
7,950
3.3%
1,410
6,508
8,000
3.3%
1,491
80
137 Park Axis Kikukawa Station Gate
3,200
3,272
3,700
3.5%
427
3,254
3,700
3.5%
445
17
138 Park Axis Kiba Canal West
4,660
4,783
5,270
3.5%
486
4,762
5,400
3.4%
637
▲ 0.1%
150
139 Park Axis Kiba Canal East
1,830
1,885
2,080
3.5%
194
1,876
2,130
3.4%
253
▲ 0.1%
58
140 Park Axis Kikukawa
2,410
2,485
2,820
3.5%
334
2,472
2,900
3.4%
427
▲ 0.1%
92
41View entire presentation