1 Bed Flat, R2SA, London, W2, £1,984 cashflow/mo

14 views - 4 days ago

R2SA

Quick Payback

ROI: 298%

+4 photos

Cashflows

Nightly rate	£250£250
Occupancy	70%70%
Gross Rent	£5,323£5,323

Platform fees	£798£798
Bills & council tax	£540£540
Cleaning fees	£0£0
Rent to landlord	£2,000£2,000
Total running costs	£3,339£3,339
Cashflow/mo	£1,984£1,984

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

Cashflow/yr	£23,808£23,808
ROI	298%298%
Payback Period	5 months

Nightly Rates

Rate	Last Check	Distance	Hotel / apartment
£332	01/25	0.08 mi	Excellent Central London Apartment - 3 Bedrooms
£380	03/25	0.13 mi	Cute 2 Bedroom Apartment London
£691	03/25	0.15 mi	Delightful 3-Bed family home Bayswater
£184	01/25	0.16 mi	Captivating 2-Bed Apartment in London Paddington
£250	02/24	0.19 mi	Novotel London Paddington
£1.2K	02/25	0.21 mi	London Luxe Retreat 5-Bed Gem
£363	03/25	0.21 mi	Apartment in Hyde Park
£868	05/24	0.23 mi	Inverness Terrace Number 4 Central London by Wild
£283	02/25	0.25 mi	Beautiful And Charming Paddington Apartment
£262	02/24	0.25 mi	The Cleveland
£539	02/25	0.26 mi	Chilworth Court
£450	03/25	0.26 mi	Bayswater Hotels - Leisure inn
£4K	02/24	0.28 mi	Imperial Court Suites
£250	02/24	0.29 mi	The Signature Residences
£320	02/25	0.29 mi	Paddington Lake Side 2Bed 2Bath
£367	02/24	0.29 mi	Hyde Park,3 min walk,Family home! 2 Bedrooms & 2 Bathrooms Apartment! Fantastic Location
£388	02/24	0.29 mi	Dev5 - Renovated Bright 1 BDR Apt w Terrace, Paddington
£509	05/24	0.3 mi	Bob W Hyde Park
£493	01/25	0.3 mi	The Hayden Pub & Rooms
£496	03/25	0.31 mi	Luxury One Bedroom Mezzanine in Paddington
£396	02/24	0.31 mi	Space ApartHotel
£426	03/25	0.31 mi	The Devonshire Residence
£295	02/24	0.31 mi	Blakemore Hyde Park
£395	02/24	0.31 mi	Kevins Place near Paddington
£399	02/24	0.33 mi	The Queensborough Apartments by Hyde Park
£291	05/24	0.33 mi	Hyde Park Green
£285	01/25	0.33 mi	Newley Refurbished 2-Bed Only Minutes from London's Attractions
£404	01/25	0.34 mi	Hyde Park International
£284	01/25	0.34 mi	La Suite West - Hyde Park
£241	02/24	0.35 mi	Park Grand Paddington Court