2 Bed Flat, R2SA, London, E1, £1,129 cashflow/mo

1 views - 8 days ago

R2SA
ROI: 169%

Cashflows

Nightly rate

£203

Occupancy

70%

Gross Rent

£4,322

 

 

Platform fees

£648

Bills & council tax

£540

Cleaning fees

£0

Rent to landlord

£2,000

Total running costs

£3,189

Cashflow/mo

£1,133

 

 

Deposit

£3,000

Dressing costs

£5,000

Total Cash In

£8,000

 

 

Cashflow/yr

£13,596

ROI

170%

Payback Period

8 months

Nightly Rates

RateLast CheckDistanceHotel / apartment 
£31503/250 miBright Flat in Historic Whitechapel
£39102/240.03 miNew Road Hotel
£14201/250.09 miApartment Near Spitalfields
£26402/240.1 miStayInn Aldgate
£29405/240.12 miThe Whitechapel
£21701/250.12 miAldgate Flats in E1.
£71402/250.17 miThe Spaceworks: Stylish Flat Near Shoreditch
£23802/240.21 miWilde Aparthotels London Aldgate Tower Bridge
£20602/240.21 miAptel East
£25701/250.22 miStunning 2Bed BRICK LANE Apartment
£41105/240.23 miTower Bridge London, 2 Bedrooms, Reception, Kitchen, Parking
£41103/250.25 miLuxury Artistic 2 Bedroom w/Balcony-Great Location Central London
£34402/240.25 miExceptional 2BR Apt Brick Lane Spitalfields
£44503/250.25 miUrban RainforEast, by Brick Lane E1, Family Friendly
£22802/240.27 miMarlin Aldgate Tower Bridge
£26001/250.29 miBrand new, 1GB WI-FI, 2min to tube, Elisabeth line, Overground, Royal Hospital, Queen Mary university, Bricklane, City, free amenities
£39503/250.29 miLovely 3 Bedroom Flat , Aldgate, Tower Hill, Whitechapel
£39005/240.29 miConverted Brewery Apartment with Terrace
£26702/240.29 miHampton By Hilton London City
£48502/240.3 miThe Gate London City
£41301/250.3 miLondon City East by Viridian Apartments
£27402/240.31 miWhitechapel Grand
£21302/240.33 miHoliday Inn London - Whitechapel by IHG
£22102/250.34 mi1BR Sleeps6 ElizabethLine WS98
£39203/250.34 miSpacious 4 bedroom home with garden in London
£17502/250.35 miSpacious 1BD Flat near Central London, Office, Smart TV
£18402/250.35 mi1BR Balcony Cityview Office WS98
£32701/250.36 miOne Bedroom apartment in Aldgate
£31202/240.38 miBuckle Street Studios by Locke, Aldgate
£33501/250.39 miVictorian Amazing Three Bedroom

Next Steps?

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