1 Bed Flat, R2SA, Cambridge, CB4 £1,238 cashflow/mo
The Newton, 81 Humberstone Road, Cambridge, CB4 - 1 views - 25 days ago
R2SA
Quick Payback
ROI: 239%
Cashflows
AI score: 90/100. Please verify calculations.
Nightly rate | £154 |
Occupancy | 70% |
Gross Rent | £3,279 |
| |
Platform fees | £492 |
Bills & council tax | £540 |
Cleaning fees | £0 |
Rent to landlord | £1,000 |
Total running costs | £2,032 |
Cashflow/mo | £1,247 |
| |
Deposit | £1,210 |
Dressing costs | £5,000 |
Total Cash In | £6,210 |
| |
Cashflow/yr | £14,964 |
ROI | 241% |
Payback Period | 5 months |
Similar Properties
Like this property? Maybe you'll like these ones close by too.