Rent 3 bedroom house in Cardiff

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 - or
View
Proceed