3 Bed Flat, R2SA, London, NW1, £1,184 cashflow/mo

6 views - 7 days ago

R2SA
ROI: 154%
+9 photos

Cashflows

Nightly rate

£250

Occupancy

70%

Gross Rent

£5,323

 

 

Platform fees

£798

Bills & council tax

£540

Cleaning fees

£0

Rent to landlord

£2,800

Total running costs

£4,139

Cashflow/mo

£1,184

 

 

Deposit

£4,200

Dressing costs

£5,000

Total Cash In

£9,200

 

 

Cashflow/yr

£14,208

ROI

154%

Payback Period

8 months

Nightly Rates

RateLast CheckDistanceHotel / apartment 
£39102/240.08 miThe Level at Melia White House
£25605/240.14 miMeliá White House Hotel Apartments
£39402/240.14 miMelia White House Hotel
£34702/240.18 miCentral London Zone 1 apartment
£25701/250.18 miCentral London Apartment Zone 1
£55401/250.23 miThe Euston St Pancras Apartments
£43501/250.24 miHome For All - Fitzrovia - by Frankie Says
£26201/250.25 miCOSY Modern HOME Euston Fitzrovia
£48202/250.26 miAbove & Beyond - Fitzrovia - by Frankie Says
£39703/250.26 miThe Upper House - Fitzrovia - by Frankie Says
£48102/240.28 miRegency Residences - Fitzrovia - by Frankie Says
£25601/250.29 miThe Cutesy - Fitzrovia - by Frankie Says
£35602/240.31 miRadisson Blu Hotel, London Euston Square - formerly Grafton
£46202/240.32 miHoliday Inn London - Regent's Park by IHG
£21602/240.33 miThe Wesley Euston
£48502/240.33 miThe Grafton Arms Pub & Rooms
£46602/240.34 miARCORE Premium Rental Grafton Way
£28902/240.36 miGem Fitzrovia Hotel
£2K12/240.41 miContemporary Central Flat - Minutes to Oxford Street
£95001/250.42 miPrime London Living 2-Bedroom Beauty!
£28302/250.44 miHarley Haven Central - 5 mins walk to Oxford St

Next Steps?

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