3 Bed Flat, R2SA, Isleworth, TW7 £1,011 cashflow/mo
The Blue School Flat 1 , North Street - 1 views - 5 months ago
R2SA
ROI: 160%
Cashflows
AI score: 92/100. Please verify calculations.
Nightly rate | £199 |
Occupancy | 70% |
Gross Rent | £4,237 |
| |
Platform fees | £636 |
Bills & council tax | £540 |
Cleaning fees | £0 |
Rent to landlord | £2,050 |
Total running costs | £3,226 |
Cashflow/mo | £1,011 |
| |
Deposit | £2,596 |
Dressing costs | £5,000 |
Total Cash In | £7,596 |
| |
Cashflow/yr | £12,132 |
ROI | 160% |
Payback Period | 8 months |
Similar Properties
Like this property? Maybe you'll like these ones close by too.