This property was removed from Dealsourcr.

6 Bed Terraced House, R2SA, London, E12, £566 cashflow/mo

2 views - 9 days ago

R2SA

ROI: 67%

+10 photos

Cashflows

Nightly rate	£249£249
Occupancy	70%70%
Gross Rent	£5,302£5,302

Platform fees	£795£795
Bills & council tax	£540£540
Cleaning fees	£0£0
Rent to landlord	£3,400£3,400
Total running costs	£4,736£4,736
Cashflow/mo	£566£566

Deposit	£5,100£5,100
Dressing costs	£5,000£5,000
Total Cash In	£10,100£10,100

Cashflow/yr	£6,792£6,792
ROI	67%67%
Payback Period	18 months

Nightly Rates

Rate	Last Check	Distance	Hotel / apartment
£157	03/25	0.25 mi	Starlet Manor Park
£274	01/25	0.71 mi	East London Townhouse by Harlington
£180	01/25	0.92 mi	Green Street view
£165	04/25	1.1 mi	StayEasy En-Suite London
£305	05/24	1.17 mi	Enchanting 3Bed, 2 Reception Apartment w/ Private Garden & Parking in Ilford
£471	01/25	1.2 mi	Blue Valley House
£335	02/25	1.29 mi	3 Bed Home in Forest Gate - Waltham Forest
£75	02/24	1.3 mi	Best Inn Hotel
£156	02/24	1.33 mi	Cosy 2 Bedroom Flat in East Ham, Close to Excel
£500	02/24	1.36 mi	Citybest Hotel
£1.9K	03/25	1.39 mi	Viking Hotel
£212	02/25	1.46 mi	Stylish 1-Bedroom Apt with Stunning London Views
£221	02/25	1.48 mi	London Townhouse
£271	01/25	1.51 mi	Spacious 2-Bedroom Home, Garden and Amenities
£177	01/25	1.52 mi	Spacious Wanstead Apartment- Sleeps 4!
£286	02/24	1.52 mi	The Stratford Villas
£213	01/25	1.53 mi	London Luxury Spacious 2 Bedroom Apartment 4 mins from Ilford Stn. FREE parking
£219	01/25	1.54 mi	London Luxury 3 bedroom large apartment, aircon, free parking, station 4 mins walk
£263	01/25	1.55 mi	Cozy Stratford Retreat near London
£235	05/24	1.55 mi	Cranbrook Hotel
£400	02/24	1.55 mi	Home from Home
£168	12/24	1.59 mi	Ilford Tower Apartments
£288	03/25	1.6 mi	London Luxury Apartments 3 Bedroom Sleeps 8 with 3 Bathrooms 4 mins walk to tube free parking
£222	01/25	1.61 mi	Bright, family & business friendly house
£283	05/24	1.62 mi	Stunning 3-Bed House
£202	02/24	1.63 mi	Comfy Guest House
£266	01/25	1.64 mi	Jgb 2-Bed Apartment in London
£203	02/25	1.64 mi	Warner Apartment Stratford - 20mins to Central London
£299	02/24	1.64 mi	London Luxury Apartments 3 Bedroom Sleeps 8 with 3 Bathrooms 5 mins Walk to tube station free parking
£278	05/24	1.65 mi	Park Hotel