This property was removed from Dealsourcr.

2 Bed Flat, R2SA, Northolt, UB5, £1,251 cashflow/mo

10 days ago

R2SA

ROI: 193%

+3 photos

Cashflows

Nightly rate	£201£201
Occupancy	70%70%
Gross Rent	£4,280£4,280

Platform fees	£642£642
Bills & council tax	£540£540
Cleaning fees	£0£0
Rent to landlord	£1,850£1,850
Total running costs	£3,032£3,032
Cashflow/mo	£1,247£1,247

Deposit	£2,775£2,775
Dressing costs	£5,000£5,000
Total Cash In	£7,775£7,775

Cashflow/yr	£14,964£14,964
ROI	193%193%
Payback Period	7 months

Nightly Rates

Rate	Last Check	Distance	Hotel / apartment
£219	05/24	1.07 mi	London Greenford by Charles Hope
£452	01/25	1.19 mi	House on the Hill
£611	02/24	2 mi	Great 5-Bed Wembley Home 25min from Central London
£376	02/24	2.08 mi	Aloe Villa
£180	02/24	2.23 mi	Kings Oak House by Viridian Apartments
£184	01/25	2.25 mi	Charming Wembley Home Near Wembley Stadium
£180	01/25	2.31 mi	Luxury 2 BED Entire Apartment-Near Tube & Shopping centre
£289	02/25	2.33 mi	2 Bed Luxury Parking and Garden - Close to Heathrow
£225	02/24	2.33 mi	Harrow Home
£253	02/24	2.47 mi	Luxurious London Studios
£820	02/24	2.54 mi	Massive west London 7 bed modern
£204	02/24	2.54 mi	Chic 4 person penthouse & views West London W7 Modern free parking (4 occupancy)
£247	02/24	2.54 mi	West London garden luxury apartment near elizabeth line
£231	02/24	2.54 mi	4bed large modern near elizabeth line west london flat free parking
£261	02/24	2.55 mi	Stunning West London W7 Modern Huge place 4bed 2 bath with garden free parking (7 occupancy)
£272	01/25	2.73 mi	Acacia Flat 189 in Wembley
£211	02/24	2.76 mi	FW Haute Apartments at Wembley, Ground Floor 2 Bedroom and 1 Bathroom Flat, King or Twin beds and Double bed with FREE WIFI and PARKING
£497	03/25	2.76 mi	City Getaway- Newly Renovated Flat for Groups
£143	01/25	2.8 mi	Parkside Haven, Modern 2-Bed Flat with Ensuites, Free Parking & Self Check-In
£351	03/25	2.81 mi	Modern Spacious 4 Bed Hayes Home with Free Parking
£261	02/24	2.86 mi	Iris Apartment in Wembley
£207	02/24	2.87 mi	Broadway Inn
£530	03/25	2.98 mi	Cosy Retreat in Heart of Wembley
£312	03/25	3.01 mi	Vibrant London Canal Apartment
£649	02/24	3.04 mi	Wembley Luxury Residence- Opulence House
£260	02/24	3.26 mi	Pass the Keys Beautiful Wembley Entire House
£431	01/25	3.27 mi	Home From Home Wembley
£317	02/24	3.31 mi	The Drayton Court Hotel
£332	02/25	3.31 mi	Wembley Stadium by Viridian Apartments
£184	01/25	3.32 mi	Charming 2BR flat in Ealing, 4min Hanger Lane Tube