éå©äžæãç©ä»¶äŸ¡æ Œã«äžãã圱é¿ã®ã¡ã«ããºã
2024ã2026幎ã«ãããŠã®æ¥éã®å©äžãã«ãããäžåç£æè³ã®ç°å¢ã¯å€§ããå€åããŠããŸããéå©äžæãç©ä»¶äŸ¡æ Œã«äžãã圱é¿ãçè§£ããã«ã¯ãåçäžåç£ã®äŸ¡æ Œãã©ã®ããã«æ±ºãŸãããç¥ãããšãåºçºç¹ã§ãã
åçäžåç£ã®äŸ¡æ Œã¯äž»ã«åçéå æ³ã§æ±ºãŸããŸãã
ç©ä»¶äŸ¡æ Œ = NOIïŒå¹ŽéçŽåçïŒÃ· ãã£ããã¬ãŒãïŒéå å©åãïŒ
ãã£ããã¬ãŒãã¯ããã®ç©ä»¶ã«æ±ããæäœéã®å©åããã§ãããé婿°Žæºãšå¯æ¥ãªé¢ä¿ããããŸãã
ãã£ããã¬ãŒããšéå©ã®é¢ä¿
ãã£ããã¬ãŒãã¯å€§ãŸãã«ä»¥äžã§æ§æãããŸãã
ãã£ããã¬ãŒã â ç¡ãªã¹ã¯éå©ïŒåœåµå©åãïŒ ïŒ ãªã¹ã¯ãã¬ãã¢ã ïŒç©ä»¶åºæã®ãªã¹ã¯ïŒ
éå©ãäžæãããšç¡ãªã¹ã¯éå©ãäžæããããããã£ããã¬ãŒããæŒãäžããããŸãããã£ããã¬ãŒããäžæãããšç©ä»¶äŸ¡æ Œãäžèœããé¢ä¿ã§ãã
å ·äœçãªåœ±é¿è©Šç®
NOIïŒå¹ŽéçŽåçïŒã300äžåã®ç©ä»¶ãäŸã«è©Šç®ããŸãã
| ãã£ããã¬ãŒã | ç©ä»¶ã®é©æ£äŸ¡æ Œ |
|---|---|
| 4.0%ïŒäœéå©æä»£ïŒ | 7,500äžå |
| 4.5% | 6,666äžå |
| 5.0% | 6,000äžå |
| 5.5% | 5,454äžå |
| 6.0%ïŒéå©äžæåŸïŒ | 5,000äžå |
ãã£ããã¬ãŒãã4%ãã6%ã«äžæãããšãåãNOIã§ã驿£äŸ¡æ Œã¯7,500äžåâ5,000äžåïŒâ²33%ïŒãžäžèœããèšç®ã§ãã
NOIïŒå¹ŽéçŽåçïŒã®æ£ç¢ºãªèšç®æ¹æ³
驿£äŸ¡æ Œã倿ããã«ã¯ãNOIãæ£ç¢ºã«èšç®ããããšãå¿ èŠã§ãã
NOIã®èšç®åŒ
NOI = 幎éç·åå ¥ â éå¶è²»çšïŒç©ºå®€æå€±ã管çè²»ãä¿®ç¹è²»ãçšéçïŒ
| é ç® | èšç®äŸïŒ1ååã»10宀ã»è³æ8äžå/æïŒ |
|---|---|
| 幎éç·åå ¥ïŒæºå®€ïŒ | 960äžå |
| 空宀æå€±ïŒçšŒåç90%æ³å®ïŒ | â²96äžå |
| å®è³ªè³æåå ¥ | 864äžå |
| 管çå§èšè²»ïŒ5%ïŒ | â²43äžå |
| ä¿®ç¹è²»ã»ç¶æè²» | â²50äžå |
| åºå®è³ç£çšã»éœåžèšç»çš | â²20äžå |
| æå®³ä¿éºæ | â²5äžå |
| NOI | çŽ646äžå |
衚é¢å©åãã§å€æãããNOIãŸã§èšç®ããŠåããŠåçæ§ã®å®æ ãææ¡ã§ããŸãã
éå©äžææã«æ±ããããç©ä»¶è©äŸ¡ã®å€å
å€å1ïŒã¹ãã¬ããïŒå©åããšéå©ã®å·®ïŒã®ç¢ºèª
éå©äžææã«ã¯å©åãã¹ãã¬ããã®ç¢ºèªãç¹ã«éèŠã§ãã
- èè³éå©ïŒ3.0%ïŒåŸæ¥æ¯+0.5%äžæïŒ
- å®è³ªå©åãïŒNOIå©åãïŒïŒ5.5%
- ã¹ãã¬ãã = 5.5% â 3.0% = 2.5%
ã¹ãã¬ããã1%æªæºã§ã¯éå©ãããã«äžæããå Žåã«ãã£ãã·ã¥ãããŒãæªåããããã2ã3%以äžç¢ºä¿ã§ããç©ä»¶ãå®å šåã®ç®å®ãšãªããŸãã
å€å2ïŒDCFæ³ïŒå²åŒãã£ãã·ã¥ãããŒæ³ïŒã®éèŠæ§
éå©äžæå±é¢ã§ã¯çæçãªå©åãã ãã§ãªããå°æ¥ã«ããããã£ãã·ã¥ãããŒãå²ãåŒããDCFæ³ïŒDiscounted Cash FlowïŒã§ã®è©äŸ¡ãæå¹ã§ãã
DCFæ³ã®æé ïŒ
- 5ã10幎éã®å¹Žæ¬¡ãã£ãã·ã¥ãããŒãäºæž¬ïŒè³æå€åã»ç©ºå®€çã»ä¿®ç¹è²»ãå å³ïŒ
- ä¿ææéæ«ã®å£²åŽäŸ¡æ Œãäºæž¬ïŒå£²åŽæã®ãã£ããã¬ãŒããæ³å®ïŒ
- å²åŒçïŒâ æåŸ å©åããéå©ãèæ ®ïŒã§çŸåšäŸ¡å€ã«å²ãæ»ã
- 1ã3ã®åèšãæè³é©æ£äŸ¡æ Œ
DCFæ³ã¯èšç®ãè€éã§ãããExcelã»äžåç£æè³ã·ãã¥ã¬ãŒã¿ãŒã§èšç®å¯èœã§ãã
å€å3ïŒåºå£æŠç¥ã®åè©äŸ¡
éå©äžæã¯å£²åŽæã®è²·äž»ã®è³é調éã³ã¹ããäžæãããŸããã€ãŸãè³Œå ¥æã ãã§ãªããå£²åŽæã®äŸ¡æ Œãäžæ¹å§åãåããããšãæèããå¿ èŠããããŸãã
- ä¿æäžã®ãã£ãã·ã¥ãããŒãé»åã§ãã売åŽäŸ¡æ Œãäžèœããã°å šäœåçãæªå
- IRRïŒå éšåççïŒã§ä¿æã売åŽãéããç·ååçã詊ç®ãã
- éå©ãäžæããŠãå©åãçã«æç«ããã ãã®ç©ä»¶äŸ¡æ Œã§è²·ãããšãéèŠ
ãšãªã¢å¥ã»ç©ä»¶ã¿ã€ãå¥ã®è©äŸ¡å€å
éœåžéšïŒæ±äº¬ã»å€§éªã»åå€å±ïŒ
- éèŠã®åãã§è³ææ°Žæºãç¶æãããããã空宀ãªã¹ã¯ãäœã
- ãã£ããã¬ãŒãã®äžæå§åã¯ããããè³æäžæïŒã€ã³ãã¬ïŒã§éšåçã«çžæ®º
- é«å€æŽã¿ã«ãªãããããããNOIãšéå©ã®ã¹ãã¬ãã確èªãç¹ã«éèŠ
å°æ¹éœåž
- è³æã®äžæäœå°ãéãããŠãããéå©äžæã®ãã£ãã·ã¥ãããŒæªåãåžåãã«ãã
- é«å©åãïŒè¡šé¢8ã12%ïŒã§ãã£ãŠããéå©äžæ+空宀çäžæã®ããã«ãã³ãã«èŠæ³šæ
- NOIå©åãããèè³éå©ãåŒããã¹ãã¬ãããå¿ ãèšç®ãã
éå©äžææã®æè³å€æãã§ãã¯ãªã¹ã
- å®è³ªå©åãïŒNOIå©åãïŒâ¥ èè³éå© + 2%以äžã®ã¹ãã¬ãããããã
- éå©1%äžæã·ããªãªã§ããã£ãã·ã¥ãããŒããã©ã¹ã«ãªãã
- DCFæ³ã§èšç®ããçŸåšäŸ¡å€ãæç€ºäŸ¡æ Œä»¥äžã«ãªã£ãŠããã
- åºå£ïŒå£²åŽïŒæã®ãã£ããã¬ãŒãäžæãèŠèŸŒãã IRRãã¿ãŒã²ããå©åããè¶ ããã
- 空宀ç10%æªåã·ããªãªã§ãææ¬¡åæ¯ããã©ã¹ã
ãŸãšã
éå©äžææã¯è¡šé¢å©åãã ãã§ã®æè³å€æãå±éºãªæä»£ã§ããNOIãæ£ç¢ºã«èšç®ãããã£ããã¬ãŒãã»ã¹ãã¬ããã»DCFæ³ãçµã¿åãããå€é¢çãªè©äŸ¡ãè¡ãããšã§ãéå©ãªã¹ã¯ãæ£ããç¹ã蟌ãã æè³å€æãå¯èœã«ãªããŸããç¹ã«èè³éå©ãšã®å·®ïŒã¹ãã¬ããïŒã2ã3%以äžç¢ºä¿ã§ããç©ä»¶ãåªå ããããšããå€åããéå©ç°å¢ãä¹ãè¶ããããã®åºæ¬æŠç¥ã§ãã
