🔒 Sign in to view the address
· 1-bed Flat
📊 SA Market Rates —Wales
Area data forWales — actual results vary by property, management quality, and season.
🏠 SA Readiness Score
✓ Strengths
- Separate bedroom with window and natural light
- Functional kitchen and bathroom with shower
- Clean, functional flooring throughout
✗ Issues
- Dated brown tile backsplash and dark brown kitchen tiles look institutional
- Sparse furnishing and minimal decoration reduce guest appeal
- Small, cramped kitchen-living layout with limited counter space
💰 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) | £695 |
| First month's rent | £695 |
| SA setup cost by room (Wales rates) | |
| Kitchen | £400–£1,600 |
| Bathroom | £300–£1,200 |
| Living Room | £200–£700 |
| Master Bedroom | £400–£1,600 |
| Entrance Hall | £0–£200 |
| Furnishing & fit-out (est. median) | £3,168 |
| GuestReady onboarding (photography + listing) | £300 |
| Welcome pack & consumables | £100 |
| Total initial outlay | £4,958 |
Monthly Running Costs
| Rent to landlord | £695 |
| GuestReady management (15%) | £165 |
| Utilities (gas / electric / broadband) | £150 |
| Consumables & restocking | £50 |
| SA insurance uplift (est.) | £35 |
| Total monthly costs | £1,095 |
| Monthly profit | +£7 |
| Break-even occupancy (managed): 40% | |
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% | £1,653 | £1,455 | +£760/mo |
| 70% | £1,928 | £1,697 | +£1,002/mo |
| 80% | £2,204 | £1,940 | +£1,245/mo |
| 90% | £2,479 | £2,182 | +£1,487/mo |
| 100% | £2,755 | £2,424 | +£1,729/mo |
SA nightly rate: £122 (Wales). Net figures use 12% platform fee.
📍 Location
🏗️ Urban Regeneration & Infrastructure
🔧 Local Trades
| Trade | Name | Phone | |
|---|---|---|---|
| builder | FORTY BUILDERS LTD | 07817 269005 | — |
| decorator | Tor Decorators Cardiff | 07776 006790 | — |
| photographer | ZEE Boryczewski Wedding Photographer Cardiff, South Wales, UK | 09435573444 | — |
🏘 Property Details
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 →