2 Bed Flat, R2SA, Pinner, HA5, £903 cashflow/mo

1 views - 8 days ago

R2SA
ROI: 130%
+13 photos

Cashflows

Nightly rate

£201

Occupancy

70%

Gross Rent

£4,280

 

 

Platform fees

£642

Bills & council tax

£540

Cleaning fees

£0

Rent to landlord

£2,200

Total running costs

£3,382

Cashflow/mo

£897

 

 

Deposit

£3,300

Dressing costs

£5,000

Total Cash In

£8,300

 

 

Cashflow/yr

£10,764

ROI

130%

Payback Period

10 months

Nightly Rates

RateLast CheckDistanceHotel / apartment 
£28902/250.8 miGreen Garden in Northwest London
£19101/251.21 miApple Garden A-3
£21802/251.22 miApple garden B-5
£22502/241.89 miHarrow Home
£18002/242.03 miKings Oak House by Viridian Apartments
£37602/242.11 miAloe Villa
£25302/242.13 miLuxurious London Studios
£18001/252.36 miLuxury 2 BED Entire Apartment-Near Tube & Shopping centre
£21902/242.36 miBest Western PLUS Grim's Dyke Hotel
£45201/252.5 miHouse on the Hill
£61102/243.36 miGreat 5-Bed Wembley Home 25min from Central London
£22302/243.37 miD & D Luxury Apartments
£21905/243.65 miLondon Greenford by Charles Hope

Next Steps?

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

Similar Properties

Like this property? Maybe you'll like these ones close by too.