1 Bed Flat, R2SA, Leicester, LE1 £368 cashflow/mo

28 De Montfort Street, Leicester, Leicestershire, LE1 - 14 views - 5 years ago

R2SA

ROI: 87%

Cashflows

Nightly rate	£101£101
Occupancy	60%60%
Gross Rent	£1,836£1,836

Platform fees	£275£275
Bills & council tax	£540£540
Cleaning fees	£0£0
Rent to landlord	£646£646
Total running costs	£1,462£1,462
Cashflow/mo	£374£374

Deposit	£99£99
Dressing costs	£5,000£5,000
Total Cash In	£5,099£5,099

Cashflow/yr	£4,488£4,488
ROI	88%88%
Payback Period	14 months

Nightly Rates

Rate	Last Check	Beds	Room Type	Distance	Hotel / apartment
£106	09/25	2	Entire Home	0.07 mi	Sav Apartments Regent Leicester - 2 Bed Flat
£120	02/24	N/A	-	0.1 mi	Belmont Hotel Leicester
£189	09/25	5	Entire Home	0.12 mi	Exquisite City Centre 5 Bedroom House - LT Villa
£77	12/24	N/A	-	0.17 mi	Cozzy corners apartments
£161	12/24	N/A	-	0.2 mi	Kent House
£139	09/25	2	Entire Home	0.22 mi	The Regent • 2br • Quiet luxury
£130	09/25	2	Entire Home	0.23 mi	The Aston • 2 bedroom • with patio
£81	12/24	N/A	-	0.23 mi	Grafton House
£137	12/24	N/A	-	0.24 mi	The Aston 2 bedroom with patio
£169	07/25	N/A	-	0.24 mi	The Regent - Quiet luxury
£247	09/25	5	Entire Home	0.26 mi	Spacious Victorian for 10 across Royal Infirmary
£115	09/25	2	Entire Home	0.31 mi	Spacious Central with views along Granby Street
£240	12/24	N/A	-	0.33 mi	The City Exchange
£158	12/24	N/A	-	0.34 mi	7Nights Specials l Exclusive Deal on 3-Bed Flat in City Centre l Sleeps 6 l Free WIFI & Parking l Desks & Netflix
£197	05/24	N/A	-	0.35 mi	voco Leicester by IHG
£96	09/25	1	Entire Home	0.35 mi	Luxe 1 ~ Spacious Apt Near DMU & LRI
£131	09/25	2	Entire Home	0.37 mi	Beautiful 2 Bed Apt in City Centre - Majestic
£79	09/25	1	Entire Home	0.37 mi	City Centre location Spacious Manhattan style flat
£73	10/25	1	Entire Home	0.38 mi	Sav Apartments Rutland Leicester-Studio
£114	09/25	2	Entire Home	0.39 mi	Central 2 bed spacious Apartment
£99	09/25	1	Entire Home	0.39 mi	Open plan apartment 1 min from the city centre
£180	12/24	N/A	-	0.4 mi	The Blue Studio
£74	12/24	N/A	-	0.42 mi	ibis Leicester
£77	10/25	1	Entire Home	0.45 mi	Quiet & Cosy apartment in the ❤️ of the city
£253	12/24	N/A	-	0.46 mi	The Gresham Aparthotel
£173	09/25	4	Entire Home	0.46 mi	Sav - Rutland, 4Bed in Leicester