Login Try for Free

1 Bed Flat, R2SA, London, NW3, £1,369 cashflow/mo

9 days ago

R2SA

Quick Payback

ROI: 202%

+9 photos

Cashflows

Nightly rate	£222£222
Occupancy	70%70%
Gross Rent	£4,727£4,727

Platform fees	£709£709
Bills & council tax	£540£540
Cleaning fees	£0£0
Rent to landlord	£2,100£2,100
Total running costs	£3,349£3,349
Cashflow/mo	£1,377£1,377

Deposit	£3,150£3,150
Dressing costs	£5,000£5,000
Total Cash In	£8,150£8,150

Cashflow/yr	£16,524£16,524
ROI	203%203%
Payback Period	6 months

Nightly Rates

Rate	Last Check	Distance	Hotel / apartment
£313	02/24	0.13 mi	4BR 3BA Hampstead
£569	02/25	0.32 mi	Oak & Poppy
£185	02/25	0.33 mi	Modern 2 bedroom flat in Hampstead Heath
£300	02/24	0.44 mi	The South Hampstead Collection
£481	02/24	0.54 mi	Mirabilis Apartments, Wells Court
£574	02/24	0.56 mi	Hampstead Garden Flat-Hosted by Sweetstay
£813	02/24	0.56 mi	Hampstead Luxury Flat-Hosted by Sweetstay
£555	02/25	0.64 mi	Spacious Belsize Park Apartment With Private Garden
£222	02/25	0.72 mi	The Belsize Park Escape - Modern 2BDR Apartment
£301	01/25	0.72 mi	Charming Chalk Farm Properties
£613	02/24	0.83 mi	The Arches Luxurious Three Bedroom Houses Close to Hampstead Heath with garden balcony and courtyard
£273	12/24	0.83 mi	Central And Stylish Flat Near Regent's Park
£392	03/25	0.85 mi	Gorgeous Kentish Town Flat
£447	05/24	0.89 mi	Luxury 3 bedroom 3 and a half bathroom flat in Swiss Cottage
£510	01/25	0.91 mi	Urban Haven A central Modern Gem

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.

1 Bed Flat, R2SA, London, NW3

Cashflow: £870/mo

2 views • 17 days ago

Links

Deals

Deal Search Saved Searches Saved Deals Address Lookup

Tools

Deal Analyser Rightmove Lookup Refurb Calculator New Build Calculator Stamp Duty Calculator

Refer a friend. Get £140!My Account