2 Bed Flat, R2SA, Harrow, HA3, £867 cashflow/mo

13 days ago

R2SA
ROI: 134%
+4 photos

Cashflows

Nightly rate

£180

Occupancy

70%

Gross Rent

£3,832

 

 

Platform fees

£575

Bills & council tax

£540

Cleaning fees

£0

Rent to landlord

£1,850

Total running costs

£2,965

Cashflow/mo

£867

 

 

Deposit

£2,775

Dressing costs

£5,000

Total Cash In

£7,775

 

 

Cashflow/yr

£10,404

ROI

134%

Payback Period

9 months

Nightly Rates

RateLast CheckDistanceHotel / apartment 
£22302/240.84 miD & D Luxury Apartments
£21902/241.14 miBest Western PLUS Grim's Dyke Hotel
£25302/242.07 miLuxurious London Studios
£17802/242.08 miVillage Hotel London Watford
£22502/242.13 miHarrow Home
£18002/242.27 miKings Oak House by Viridian Apartments
£18001/252.34 miLuxury 2 BED Entire Apartment-Near Tube & Shopping centre
£37602/242.43 miAloe Villa
£20004/252.47 miVICHY - Edgware Way 2 bed Modern Apartment
£17212/242.56 miThe Manor Elstree
£20702/242.66 mi2 Double Bedroom Apartment in Edgware, London
£54612/242.77 miEdgware Oasis: Modern Haven near Tube & Park
£28902/252.98 miGreen Garden in Northwest London
£34803/253.04 miHeaven Lodge
£9702/243.09 miRamada London North
£27405/243.1 miSercasa - Wembley Park - London
£43101/253.19 miHome From Home Wembley
£21001/253.24 miNorth West London Escape
£30104/253.31 miStylish & Comfortable Top-Floor Flat in Harrow
£45201/253.36 miHouse on the Hill
£61102/243.47 miGreat 5-Bed Wembley Home 25min from Central London
£19101/253.59 miApple Garden A-3
£21802/253.59 miApple garden B-5
£27201/253.64 miAcacia Flat 189 in Wembley
£23702/253.65 miMAGICAL HARRY POTTER HOME IN WATFORD with FREE off-street PARKING
£19701/253.67 miPremium London Apartment - 10 minutes from Wembley Stadium, OVO Wembley Arena
£20101/253.67 miExclusive London Apartment - Wembley Stadium, OVO Wembley Arena
£14602/243.68 miStylish Two Bedroom Flat Colindale, NW9 close to station

Next Steps?

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