2 Bed Flat, R2SA, London, N1 £1,384 cashflow/mo

1 views - 6 months ago
R2SA
ROI: 187%
Property image

Cashflows

Nightly rate

£250

Occupancy

70%

Gross Rent

£5,323

 

 

Platform fees

£798

Bills & council tax

£540

Cleaning fees

£0

Rent to landlord

£2,600

Total running costs

£3,939

Cashflow/mo

£1,384

 

 

Deposit

£3,900

Dressing costs

£5,000

Total Cash In

£8,900

 

 

Cashflow/yr

£16,608

ROI

187%

Payback Period

7 months

Nightly Rates

Rate
Last Check
Beds
Distance
Hotel / apartment
 
£38703/25N/A0.07 miVeeve - De Beauvoir Hideaway
£22301/25N/A0.19 miLovely 1-bedroom apartment in London N1
£24702/24N/A0.19 miAldo's 2 Bedroom Townhouse London N1
£24010/2520.2 miBeautiful flat with terrace
£16202/24N/A0.22 miThe Haggerston Flats
£25110/2520.24 miThe De Beauvoir Maisonette
£26102/24N/A0.24 miElegant 2BR Flat in Islington
£28202/24N/A0.24 miThe Canonbury Villas
£1.1K05/24N/A0.28 miCozy 2 bed flat
£36405/24N/A0.28 mi2 Bed Flat, Dalston Junction, London
£21810/2520.34 miSpacious 105sqm. flat zone 2 with great canal view
£25610/2520.35 miModern & Beautiful 2BD Flat - Haggerston
£29401/25N/A0.39 mi3 Bedroom Flat Haggerston, Hackney, London
£30805/25N/A0.39 miChic 2Bed APT - 4 Mins To Dalston Junction Station
£31610/2530.42 miCanalside Apartment in N1
£19010/2520.42 miEntire East London Design Flat. 2min to trains.
£30710/2530.42 miElegant 3BR flat in Dalston | Shoreditch | Trains
£34810/2530.43 miAmazingly Beautiful 3 BR Flat For Large Groups
£21910/2520.44 miA30: Private Flat•Sleeps 6•Balcony•Central London
£28703/25N/A0.45 miThe Dalston Collection - by Short Stories London
£38210/2530.46 miCharming 3-BR Flat with Ensuite Master and Balcony