This property was removed from Dealsourcr.

4 Bed Terraced House, R2SA, London, E12, £994 cashflow/mo

10 days ago

R2SA

ROI: 134%

+4 photos

Cashflows

Nightly rate	£228£228
Occupancy	70%70%
Gross Rent	£4,855£4,855

Platform fees	£728£728
Bills & council tax	£540£540
Cleaning fees	£0£0
Rent to landlord	£2,600£2,600
Total running costs	£3,869£3,869
Cashflow/mo	£986£986

Deposit	£3,900£3,900
Dressing costs	£5,000£5,000
Total Cash In	£8,900£8,900

Cashflow/yr	£11,832£11,832
ROI	133%133%
Payback Period	10 months

Nightly Rates

Rate	Last Check	Distance	Hotel / apartment
£157	03/25	0.3 mi	Starlet Manor Park
£180	01/25	0.8 mi	Green Street view
£274	01/25	0.82 mi	East London Townhouse by Harlington
£471	01/25	1.09 mi	Blue Valley House
£165	04/25	1.23 mi	StayEasy En-Suite London
£335	02/25	1.24 mi	3 Bed Home in Forest Gate - Waltham Forest
£1.9K	03/25	1.27 mi	Viking Hotel
£305	05/24	1.28 mi	Enchanting 3Bed, 2 Reception Apartment w/ Private Garden & Parking in Ilford
£156	02/24	1.29 mi	Cosy 2 Bedroom Flat in East Ham, Close to Excel
£221	02/25	1.35 mi	London Townhouse
£271	01/25	1.39 mi	Spacious 2-Bedroom Home, Garden and Amenities
£286	02/24	1.4 mi	The Stratford Villas
£400	02/24	1.41 mi	Home from Home
£263	01/25	1.42 mi	Cozy Stratford Retreat near London
£75	02/24	1.43 mi	Best Inn Hotel
£222	01/25	1.47 mi	Bright, family & business friendly house
£283	05/24	1.49 mi	Stunning 3-Bed House
£266	01/25	1.5 mi	Jgb 2-Bed Apartment in London
£500	02/24	1.5 mi	Citybest Hotel
£177	01/25	1.53 mi	Spacious Wanstead Apartment- Sleeps 4!
£212	02/25	1.54 mi	Stylish 1-Bedroom Apt with Stunning London Views
£203	02/25	1.54 mi	Warner Apartment Stratford - 20mins to Central London
£238	02/25	1.56 mi	Stratford 3 Bed Garden Home By DLuxoria Short Lets & Serviced Accommodation Greater London
£181	02/24	1.56 mi	Spacious Stratford house
£202	02/24	1.57 mi	Comfy Guest House
£210	04/25	1.64 mi	Modern 1-2 Bedroom East LDN Flat with Private Garden
£274	01/25	1.67 mi	Stratford House
£213	01/25	1.67 mi	London Luxury Spacious 2 Bedroom Apartment 4 mins from Ilford Stn. FREE parking
£219	01/25	1.68 mi	London Luxury 3 bedroom large apartment, aircon, free parking, station 4 mins walk
£235	05/24	1.68 mi	Cranbrook Hotel