St. Stephen's Avenue London, England, W12 8JB
1 bed • 1 bath • 2 guests
$5,118
Zestimate
$45,517
Annual Revenue
AirDNA projects $186/night at 67% occupancy ($45,516.7).
Top 101% of comparables
Top 101% of comparables
$12,660
Profit
Revenue
$45,517
Operating Expenses
$5,917
Operating Income
$39,600
Net Effective Rent
$26,940
Profit (Cash Flow)
$12,660
$6,595
Cash Investment
Renos & Furnishing
$4,250
Setup Costs
$2,345
Total
$6,595
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
191.95%
Payback Period Days
190