Rent to Serviced Accommodation Caerphilly Rd Cardiff CF14 4QT
£1,100 pcm
Property Features
- CLOSE TO SHOPS, SUPERMARKETS
- CLOSE CARDIFF TOWN CENTRE
- CLOSE TO CARDIFF UNIVERSITY
- NEW KITCHEN AND LAMINATE FLOORING THROUGHTOUT
- NEWLY DECORATED
- RENT TO SERVICED ACCOMMONDATION
Property Summary
3 Bedroom Rent to Serviced Accommodation
Property Description:
Bah Properties offers a newly refurbished, good size three bedroom home for Rent to Serviced Accommodation located on Caerphilly Road Cardiff , short distance from local amenities and Cardiff city centre. The property comprises of entrance porch, two reception rooms, modern fitted kitchen to include integrated oven, with door leading to side access. The bathroom has a modern white suite with sink unit and separate and wall tiled throughout. Other benefits include double glazing, newly installed gas central heating and rear garden and on street parking. This property is offered unfurnished and has been newly refurbished throughout, viewing advised to fully appreciate.
Analysis
Rent To Landlord = £1,100 pcm
Finder’s Fee = £3,000
Total Potential Gross Income Based on 70% Occupancy = £38,220 per annum
NET CASHFLOW AFTER ALL THE ABOVE COSTS £14,659 per annum
Net Cashflow Over 3 Years = £43,977
Rental Income
The whole property could be rented for an average of £150 per night.
- Based on 45% Occupancy Gross Income = £24,570 per annum; Net Cashflow = £3,057 per annum
- Based on 50% Occupancy Gross Income = £27,300 per annum; Net Cashflow = £5,377 per annum
- Based on 60% Occupancy Gross Income = £32,760 per annum; Net Cashflow = £10,018 per annum
- Based on 70% Occupancy Gross Income = £38,220 per annum; Net Cashflow = £14,659 per annum
- Based on 80% Occupancy Gross Income = £43,680 per annum; Net Cashflow = £19,300 per annum
- Based on 90% Occupancy Gross Income = £49,140 per annum; Net Cashflow = £23,941 per annum
Investment Required To Get Involved
- Rent in Advance £1,100
- Deposit £1,100
- Finder’s Fee £3,000
- Total Capital Required = £5,200
Next Steps
- Text to Reserve - 07534808174 or 07448590393
- View
- Proceed
