1 Bed Flat, R2SA, Cambridge, CB3 £580 cashflow/mo
10 days ago
R2SA
ROI: 90%
Cashflows
AI score: 95/100. Please verify calculations.
Nightly rate | £161 |
Occupancy | 70% |
Gross Rent | £3,428 |
| |
Platform fees | £514 |
Bills & council tax | £540 |
Cleaning fees | £0 |
Rent to landlord | £1,800 |
Total running costs | £2,855 |
Cashflow/mo | £573 |
| |
Deposit | £2,700 |
Dressing costs | £5,000 |
Total Cash In | £7,700 |
| |
Cashflow/yr | £6,876 |
ROI | 89% |
Payback Period | 14 months |
Similar Properties
Like this property? Maybe you'll like these ones close by too.