3 Bed Flat, R2SA, Liverpool, L3, £265 cashflow/mo

1 views - 22 days ago

R2SA
ROI: 38%
+5 photos

Cashflows

Nightly rate

£166

Occupancy

70%

Gross Rent

£3,534

 

 

Platform fees

£530

Bills & council tax

£540

Cleaning fees

£0

Rent to landlord

£2,200

Total running costs

£3,271

Cashflow/mo

£264

 

 

Deposit

£3,300

Dressing costs

£5,000

Total Cash In

£8,300

 

 

Cashflow/yr

£3,168

ROI

38%

Payback Period

32 months

Nightly Rates

RateLast CheckDistanceHotel / apartment 
£18302/240.05 miStaybridge Suites Liverpool by IHG
£22101/250.06 miDockside Aparthotel, Best Western Signature Collection
£15702/240.07 miLeonardo Hotel Liverpool
£19012/240.12 miSpacious Two Bedroom Apartment
£31802/250.13 miCity SuperHost-Beautiful 2bd Apt
£25802/240.13 miPullman Liverpool
£25412/240.14 miCity Centre Albert Dock & Arena Apartments
£17712/240.19 miMaldron Hotel Liverpool City Centre
£94402/240.24 miThe Baltic Hotel
£33202/240.28 miHilton Liverpool City Centre
£17103/250.28 miHost & Stay - York Place Apt
£18612/240.29 miStylish Apartment, Pool Table, Sleep 6, Central Location
£28602/240.3 miHost & Stay - Ropewalks Quarters
£14802/240.34 miStaycity Aparthotels Liverpool City Centre
£24402/240.34 miPosh Pads - Liverpool 1 - Apart-Hotel
£22202/240.35 miOpen Key Apartments
£19901/250.36 miTunnage Square Apartments Duke St by EPIC
£14802/240.36 miThe Print Works Apartments
£12002/240.38 miNovotel Liverpool Centre
£23512/240.38 miServiced Apartment in Liverpool City Centre - Free Parking - Balcony - by Happy Days
£21702/240.39 miCove Paradise Street
£17505/240.4 miThe Halyard Liverpool, Vignette Collection by IHG
£15202/240.42 miRopewalks Hotel - BW Premier Collection
£19802/240.43 miSeel Street Apartments by EPIC
£12202/250.45 miEPIC Duke Street Townhouse
£22502/240.45 miSchool Lane Hotel in Liverpool ONE
£16512/240.45 miSleeps 6, Stylish Apartment, Perfect For Groups, Long Term Disc