This property was removed from Dealsourcr.

1 Bed Flat, R2SA, London, NW3, £1,584 cashflow/mo

2 views - 3 days ago

R2SA

Quick Payback

ROI: 221%

+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	£2,400£2,400
Total running costs	£3,739£3,739
Cashflow/mo	£1,584£1,584

Deposit	£3,600£3,600
Dressing costs	£5,000£5,000
Total Cash In	£8,600£8,600

Cashflow/yr	£19,008£19,008
ROI	221%221%
Payback Period	6 months

Nightly Rates

Rate	Last Check	Distance	Hotel / apartment
£292	02/24	0.18 mi	The Primrose Hill Flats
£222	02/25	0.3 mi	The Belsize Park Escape - Modern 2BDR Apartment
£555	02/25	0.36 mi	Spacious Belsize Park Apartment With Private Garden
£347	02/24	0.38 mi	London Marriott Hotel Regents Park
£619	02/24	0.49 mi	Modern Deluxe Five Bedroom House near Chalk Farm Station by Belvilla
£510	01/25	0.49 mi	Urban Haven A central Modern Gem
£536	02/24	0.52 mi	CAMDEN Lux Apartment-Hosted by Sweetstay
£350	05/24	0.57 mi	Charming London Apartment with 2 Bedrooms
£392	03/25	0.57 mi	Gorgeous Kentish Town Flat
£273	12/24	0.59 mi	Central And Stylish Flat Near Regent's Park
£267	02/24	0.61 mi	Lovely 3bed split level flat with outside space
£292	01/25	0.66 mi	Camden - 3 Bedrooms - Sleeps 6 - Near Underground
£301	01/25	0.67 mi	Charming Chalk Farm Properties
£250	02/24	0.68 mi	Holiday Inn London Camden Lock by IHG
£309	02/24	0.73 mi	The Camden Road Collection
£322	01/25	0.73 mi	Beautiful 2bedroom flat in London St John
£271	01/25	0.74 mi	St Johns 2Bedroom Apartment
£185	02/25	0.74 mi	Modern 2 bedroom flat in Hampstead Heath
£361	01/25	0.75 mi	The Camden Retreat
£225	02/24	0.77 mi	Large and very stylish apartment
£321	02/24	0.79 mi	2 Bed Apartment in Central Camden Sleeps 6
£447	05/24	0.84 mi	Luxury 3 bedroom 3 and a half bathroom flat in Swiss Cottage
£346	02/24	0.84 mi	Kentish Town Road
£1.7K	12/24	0.85 mi	Arcore Premium Apartments Regent Park
£313	02/24	0.86 mi	4BR 3BA Hampstead
£182	02/25	0.86 mi	Regents Canal Apartments
£407	03/25	0.87 mi	London City Apartments - Luxury and spacious apartment with balcony
£300	02/24	0.87 mi	The South Hampstead Collection
£389	01/25	0.89 mi	The Artist's House Alma Street
£486	05/24	0.9 mi	Regents Park Apartments