1 Bed Flat, R2SA, Cardiff, CF10 £1,999 cashflow/mo
Zurich House, Century Wharf, Cardiff Bay - 13 views - 2 months ago
R2SA
Quick Payback
ROI: 390%
Cashflows
AI score: 95/100. 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 | £1,050 |
Total running costs | £2,225 |
Cashflow/mo | £2,003 |
| |
Deposit | £1,150 |
Dressing costs | £5,000 |
Total Cash In | £6,150 |
| |
Cashflow/yr | £24,036 |
ROI | 391% |
Payback Period | 4 months |
Similar Properties
Like this property? Maybe you'll like these ones close by too.