This property was removed from Dealsourcr.

1 Bed Flat, R2SA, London, W1W, £1,884 cashflow/mo

6 views - 3 days ago

R2SA

Quick Payback

ROI: 277%

+5 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	£2,100£2,100
Total running costs	£3,439£3,439
Cashflow/mo	£1,884£1,884

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

Cashflow/yr	£22,608£22,608
ROI	277%277%
Payback Period	5 months

Nightly Rates

Rate	Last Check	Distance	Hotel / apartment
£462	02/24	0.09 mi	Holiday Inn London - Regent's Park by IHG
£289	02/24	0.09 mi	Gem Fitzrovia Hotel
£283	02/25	0.14 mi	Harley Haven Central - 5 mins walk to Oxford St
£435	01/25	0.16 mi	Home For All - Fitzrovia - by Frankie Says
£950	01/25	0.17 mi	Prime London Living 2-Bedroom Beauty!
£394	02/24	0.2 mi	Melia White House Hotel
£256	05/24	0.2 mi	Meliá White House Hotel Apartments
£397	03/25	0.22 mi	The Upper House - Fitzrovia - by Frankie Says
£482	02/25	0.22 mi	Above & Beyond - Fitzrovia - by Frankie Says
£481	02/24	0.23 mi	Regency Residences - Fitzrovia - by Frankie Says
£395	01/25	0.23 mi	The Grand "Old Boy" - Marylebone - by Frankie Says
£340	02/24	0.23 mi	Stylish 1 BR Apt in Central London
£391	02/24	0.25 mi	The Level at Melia White House
£292	02/24	0.25 mi	Gem Langham Court Hotel
£256	01/25	0.26 mi	The Cutesy - Fitzrovia - by Frankie Says
£485	02/24	0.27 mi	The Grafton Arms Pub & Rooms
£366	05/24	0.27 mi	Soul in the City - Fitzrovia - By frankie Says
£442	01/25	0.28 mi	The Sensual Breeze - Fitzrovia - Frankie Says
£428	03/25	0.28 mi	The Vanity Affair - Fitzrovia - By Frankie Says
£500	01/25	0.28 mi	A Regal Abode - Marylebone - by Frankie Says
£359	02/24	0.29 mi	a2bstays Fitzrovia Suite
£2K	12/24	0.29 mi	Contemporary Central Flat - Minutes to Oxford Street
£466	02/24	0.3 mi	ARCORE Premium Rental Grafton Way
£2.1K	02/24	0.31 mi	Treehouse Hotel London
£594	03/25	0.32 mi	Harley Street Luxury Apartments by City Relay
£485	02/24	0.32 mi	Luxury Harley Street Apartments
£356	02/24	0.33 mi	Radisson Blu Hotel, London Euston Square - formerly Grafton
£804	01/25	0.36 mi	Blue Jeans White Shirt - Fitzrovia - by Frankie Says
£326	02/24	0.37 mi	Hotel La Place
£351	02/24	0.37 mi	Regency Hotel Parkside