2 Bed Flat, R2SA, Harrow, HA3, £972 cashflow/mo

3 views - 6 days ago

R2SA

ROI: 154%

+2 photos

Cashflows

Nightly rate	£178£178
Occupancy	70%70%
Gross Rent	£3,790£3,790

Platform fees	£568£568
Bills & council tax	£540£540
Cleaning fees	£0£0
Rent to landlord	£1,700£1,700
Total running costs	£2,809£2,809
Cashflow/mo	£981£981

Deposit	£2,550£2,550
Dressing costs	£5,000£5,000
Total Cash In	£7,550£7,550

Cashflow/yr	£11,772£11,772
ROI	156%156%
Payback Period	8 months

Nightly Rates

Rate	Last Check	Distance	Hotel / apartment
£223	02/24	0.99 mi	D & D Luxury Apartments
£219	02/24	1.41 mi	Best Western PLUS Grim's Dyke Hotel
£253	02/24	1.71 mi	Luxurious London Studios
£225	02/24	1.79 mi	Harrow Home
£180	02/24	1.92 mi	Kings Oak House by Viridian Apartments
£180	01/25	1.98 mi	Luxury 2 BED Entire Apartment-Near Tube & Shopping centre
£376	02/24	2.08 mi	Aloe Villa
£178	02/24	2.39 mi	Village Hotel London Watford
£207	02/24	2.51 mi	2 Double Bedroom Apartment in Edgware, London
£546	12/24	2.64 mi	Edgware Oasis: Modern Haven near Tube & Park
£274	05/24	2.78 mi	Sercasa - Wembley Park - London
£172	12/24	2.81 mi	The Manor Elstree
£431	01/25	2.86 mi	Home From Home Wembley
£289	02/25	2.93 mi	Green Garden in Northwest London
£452	01/25	3.01 mi	House on the Hill
£611	02/24	3.1 mi	Great 5-Bed Wembley Home 25min from Central London
£348	03/25	3.16 mi	Heaven Lodge
£210	01/25	3.22 mi	North West London Escape
£97	02/24	3.22 mi	Ramada London North
£272	01/25	3.29 mi	Acacia Flat 189 in Wembley
£197	01/25	3.35 mi	Premium London Apartment - 10 minutes from Wembley Stadium, OVO Wembley Arena
£201	01/25	3.35 mi	Exclusive London Apartment - Wembley Stadium, OVO Wembley Arena
£530	03/25	3.5 mi	Cosy Retreat in Heart of Wembley
£191	01/25	3.52 mi	Apple Garden A-3
£218	02/25	3.52 mi	Apple garden B-5
£146	02/24	3.55 mi	Stylish Two Bedroom Flat Colindale, NW9 close to station
£164	02/24	3.59 mi	Lovely 2 bed apartment 15mins from Bond St
£340	03/25	3.6 mi	Gorgeous Wembley Flat
£245	02/24	3.61 mi	2-Bed Apartment only 15 mins from Central London
£184	01/25	3.61 mi	Charming Wembley Home Near Wembley Stadium