1 Bed Flat, R2SA, London, NW10, £852 cashflow/mo

10 days ago

R2SA
ROI: 137%
+1 photos

Cashflows

Nightly rate

£168

Occupancy

70%

Gross Rent

£3,577

 

 

Platform fees

£537

Bills & council tax

£540

Cleaning fees

£0

Rent to landlord

£1,650

Total running costs

£2,727

Cashflow/mo

£850

 

 

Deposit

£2,475

Dressing costs

£5,000

Total Cash In

£7,475

 

 

Cashflow/yr

£10,200

ROI

136%

Payback Period

9 months

Nightly Rates

RateLast CheckDistanceHotel / apartment 
£22202/250.09 miAlba's Den - A creative sanctuary in NW10 London
£38502/250.27 mi25 mins to Central with Free Parking Near Wembley Stadium
£26302/240.34 miSpacious bright 3BDR flat, Wembley station
£27702/240.5 miLovely 3-Bed Apartment & garden & dog friendly
£23002/250.54 miThe Letchford Garden Mews - Elegant 2BDR House with Garden & Patio
£24302/250.7 miEdmund Point Apartments
£20503/250.74 miLuxury 2 Bed Penthouse Apartment near station
£12102/240.8 miHarlesden House
£17202/240.81 miHarlesden Road Place
£12101/250.9 miTranquil 2BR in London Harlesden
£80301/250.93 miStunning Modern Large 5 Bed House Willesden

Next Steps?

This deal was sourced from OpenRent. Contact the landlord/agent for a viewing now 💪