2 Bed Flat, R2SA, London, NW10 £763 cashflow/mo
Bodiam Court, 4 Riverside Drive, Royal Waterside, NW10 - a month ago
R2SA
ROI: 123%
Cashflows
AI score: 85/100. Please verify calculations.
Nightly rate | £188 |
Occupancy | 70% |
Gross Rent | £4,003 |
| |
Platform fees | £600 |
Bills & council tax | £540 |
Cleaning fees | £0 |
Rent to landlord | £2,100 |
Total running costs | £3,241 |
Cashflow/mo | £762 |
| |
Deposit | £2,423 |
Dressing costs | £5,000 |
Total Cash In | £7,423 |
| |
Cashflow/yr | £9,144 |
ROI | 123% |
Payback Period | 10 months |
Similar Properties
Like this property? Maybe you'll like these ones close by too.