1 Bed Flat, R2SA, London, NW2 £1,351 cashflow/mo
St. Pauls Avenue, Willesden Green NW2 - 3 months ago
R2SA
Quick Payback
ROI: 251%
Cashflows
AI score: 90/100. Please verify calculations.
Nightly rate | £174 |
Occupancy | 70% |
Gross Rent | £3,705 |
| |
Platform fees | £556 |
Bills & council tax | £540 |
Cleaning fees | £0 |
Rent to landlord | £1,258 |
Total running costs | £2,354 |
Cashflow/mo | £1,351 |
| |
Deposit | £1,451 |
Dressing costs | £5,000 |
Total Cash In | £6,451 |
| |
Cashflow/yr | £16,212 |
ROI | 251% |
Payback Period | 5 months |
Similar Properties
Like this property? Maybe you'll like these ones close by too.