2 Bed Flat, R2SA, Cardiff, CF11 £1,949 cashflow/mo
Davaar House, Prospect Place, Cardiff Bay, Cardiff - 1 views - 16 days ago
R2SA
Quick Payback
ROI: 373%
Cashflows
AI score: 92/100. 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 | £1,100 |
Total running costs | £2,275 |
Cashflow/mo | £1,953 |
| |
Deposit | £1,269 |
Dressing costs | £5,000 |
Total Cash In | £6,269 |
| |
Cashflow/yr | £23,436 |
ROI | 374% |
Payback Period | 4 months |
Similar Properties
Like this property? Maybe you'll like these ones close by too.