2 Bed Flat, R2SA, Cardiff, CF10 £1,899 cashflow/mo
Maia House, Celestia, Cardiff Bay - 2 views - 4 months ago
R2SA
Quick Payback
ROI: 357%
Cashflows
AI score: 90/100. Please verify calculations.
Nightly rate | £200 |
Occupancy | 70% |
Gross Rent | £4,228 |
| |
Platform fees | £634 |
Bills & council tax | £540 |
Cleaning fees | £0 |
Rent to landlord | £1,150 |
Total running costs | £2,325 |
Cashflow/mo | £1,903 |
| |
Deposit | £1,375 |
Dressing costs | £5,000 |
Total Cash In | £6,375 |
| |
Cashflow/yr | £22,836 |
ROI | 358% |
Payback Period | 4 months |
Similar Properties
Like this property? Maybe you'll like these ones close by too.