1 bed apartment
Rent – £800
Deposit – £800
Bills – £372
Nightly rate – £95
Average occupancy – 75%
Furnishing and setup cost – £1500
Monthly Cashflow @ 50% Occupancy – £111
Monthly Cashflow @ 75% Occupancy – £681
Monthly Cashflow @ 100% Occupancy – £1,251