🔒 Sign in to view the address
· 1-bed Flat Share
📊 SA Market Rates —North East England
Area data forNorth East England — actual results vary by property, management quality, and season.
🏠 SA Readiness Score
✓ Strengths
- Modern kitchen with integrated appliances and good storage
- En-suite bathrooms with high-quality marble tiling and fixtures
- Contemporary furnishings, bright LED lighting throughout
✗ Issues
- Student accommodation layout may not suit all guest demographics
- Limited communal living space for group bookings
- Narrow corridors and compact room sizes reduce perceived spaciousness
💰 SA Setup & Running Costs
Based on GuestReady full management at 15% of SA gross. Monthly profit shown above is after all costs below.
Initial Outlay
| Security deposit (1 month) | £416 |
| First month's rent | £416 |
| SA setup cost by room (North East rates) | |
| Kitchen | £400–£1,600 |
| Bathroom | £300–£1,100 |
| Living Room | £200–£700 |
| Master Bedroom | £400–£1,600 |
| Entrance Hall | £0–£200 |
| Furnishing & fit-out (est. median) | £3,060 |
| GuestReady onboarding (photography + listing) | £300 |
| Welcome pack & consumables | £100 |
| Total initial outlay | £4,292 |
Monthly Running Costs
| Rent to landlord | £416 |
| GuestReady management (15%) | £173 |
| Utilities (gas / electric / broadband) | £150 |
| Consumables & restocking | £50 |
| SA insurance uplift (est.) | £35 |
| Total monthly costs | £824 |
| Monthly profit | +£330 |
| Break-even occupancy (managed): 37% | |
All figures are estimates. Utilities scaled by bedroom count. GuestReady fee from 15% — actual rate varies by location. Insurance estimate ~£420/yr SA-specific uplift. Setup cost covers furnishing, appliances, linen, welcome kit, and photography — excludes structural refurb; obtain quotes before committing. Learn about GuestReady →
📊 Occupancy Sensitivity
Cashflow at different occupancy rates — how the spread changes if bookings are lighter or stronger.
| Occupancy | Gross/mo | Net/mo | Cashflow/mo |
|---|---|---|---|
| 60% | £1,236 | £1,088 | +£672/mo |
| 70% | £1,442 | £1,269 | +£853/mo |
| 80% | £1,648 | £1,450 | +£1,034/mo |
| 90% | £1,854 | £1,632 | +£1,216/mo |
| 100% | £2,060 | £1,813 | +£1,397/mo |
SA nightly rate: £92 (North East England). Net figures use 12% platform fee.
📍 Location
🏗️ Urban Regeneration & Infrastructure
🔧 Local Trades
| Trade | Name | Phone | |
|---|---|---|---|
| builder | DP Construction NE Ltd | Builders | Newcastle, UK | 0191 256 6655 | — |
| decorator | Painter & Decorator Newcastle | Gosforth | Jesmond | 0191 284 1798 | — |
| photographer | Geoff Love Photography: Wedding Photographer Newcastle | 04615625410 | — |
🏘 Property Details
📝 Description
🔒 Sign in to view the listing description.
Before subletting or operating a short-term let from any rental property, you must obtain written permission from your landlord and check the terms of your tenancy agreement. Subletting without permission may breach your tenancy agreement and, in some cases, may be unlawful. This analysis is for informational purposes only and does not constitute legal or financial advice. You are solely responsible for ensuring all activity complies with your tenancy agreement, local planning rules, and applicable law.
Run the numbers on this deal
Use our free Rental Yield Calculator to calculate gross yield, net yield, monthly cash flow, and mortgage stress tests.
Calculate Rental Yield →