2 Bed Flat, R2SA, Bristol, BS3, £835 cashflow/mo

1 views - 7 days ago

R2SA
ROI: 144%
+3 photos

Cashflows

Nightly rate

£148

Occupancy

70%

Gross Rent

£3,151

 

 

Platform fees

£473

Bills & council tax

£540

Cleaning fees

£0

Rent to landlord

£1,300

Total running costs

£2,313

Cashflow/mo

£838

 

 

Deposit

£1,950

Dressing costs

£5,000

Total Cash In

£6,950

 

 

Cashflow/yr

£10,056

ROI

145%

Payback Period

9 months

Nightly Rates

RateLast CheckDistanceHotel / apartment 
£24012/240.89 miHome Away From Home
£17512/240.9 miThe European 3 Bedroom House By AltoLuxoExperience Short Lets & Serviced Accommodation With Free Parking
£25402/240.94 miDoubleTree by Hilton Bristol City Centre
£25102/241.01 miPREMIER SUITES Bristol Redcliffe
£14402/241.08 miNovotel Bristol Centre
£19202/241.12 miBristol Marriott Royal Hotel
£18412/241.12 miLong Term / Contractors / Discounts /Free Parking
£20602/251.12 miWood Fire and Parking Large 4-Bed House
£12602/251.12 miWood Fire and Parking Large 4-Bed House Extended Stays
£22202/241.16 miRadisson Blu Hotel, Bristol
£19902/241.21 miSACO Bristol West India House
£17303/251.24 miBrooks Guesthouse Bristol
£36502/241.28 miHarbour Hotel & Spa Bristol
£66802/241.32 miLarge family, city centre Coach House
£19002/241.32 miLeonardo Hotel Bristol City
£14212/241.33 miMercure Bristol Grand Hotel
£17102/241.35 miClayton Hotel Bristol City
£20202/241.43 miHotel du Vin Bristol
£24903/251.43 miThe Berkeley Square Hotel Bristol
£13902/241.46 miDelta Hotels by Marriott Bristol City Centre
£15612/241.49 miStylish 3 bedroom house
£24802/241.54 miPREMIER SUITES Bristol Cabot
£15012/241.56 mi2 Bedroom Apartments Stopoverz
£12702/241.6 miFuture Inn Bristol
£15802/241.66 miHoliday Inn Bristol City Centre by IHG
£20202/241.68 miRedmayne House
£10502/241.74 miThe Washington
£14601/251.74 miThe Regency, Clifton Bristol by Belvilla
£30502/241.76 miBeech House

Next Steps?

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