🔒 Sign in to view the address
· 3-bed House
📊 SA Market Rates —South East England
Area data forSouth East England — actual results vary by property, management quality, and season.
🏠 SA Readiness Score
✓ Strengths
- Modern fitted kitchen with gas range and quality appliances
- Clean, modern bathroom with shower and marble-effect flooring
- Two-storey layout with stairs provides good separation of spaces
✗ Issues
- Dated wallpaper and worn finishes in multiple rooms reduce appeal
- Small rooms and narrow spaces limit comfort for multiple guests
- Sparse furnishings and minimal décor create cold, uninviting atmosphere
💰 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) | £1,500 |
| First month's rent | £1,500 |
| SA setup cost by room (South East rates) | |
| Kitchen | £600–£2,200 |
| Bathroom | £400–£1,600 |
| Living Room | £200–£1,000 |
| Hallway / Stairs | £100–£400 |
| Master Bedroom | £200–£800 |
| Bedroom 2 | £200–£800 |
| Bedroom 3 | £200–£800 |
| Furnishing & fit-out (est. median) | £4,500 |
| GuestReady onboarding (photography + listing) | £300 |
| Welcome pack & consumables | £100 |
| Total initial outlay | £7,900 |
Monthly Running Costs
| Rent to landlord | £1,500 |
| GuestReady management (15%) | £505 |
| Utilities (gas / electric / broadband) | £220 |
| Consumables & restocking | £50 |
| SA insurance uplift (est.) | £35 |
| Total monthly costs | £2,310 |
| Monthly profit | +£1,058 |
| Break-even occupancy (managed): 25% | |
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% | £5,182 | £4,560 | +£3,060/mo |
| 70% | £6,045 | £5,320 | +£3,820/mo |
| 80% | £6,909 | £6,080 | +£4,580/mo |
| 90% | £7,772 | £6,839 | +£5,339/mo |
| 100% | £8,636 | £7,600 | +£6,100/mo |
SA nightly rate: £240 (South East England). Net figures use 12% platform fee.
📍 Location
🏗️ Urban Regeneration & Infrastructure
🌎 Area Profile — South East England ⓘ What are deciles?
🔧 Local Trades
| Trade | Name | Phone | |
|---|---|---|---|
| builder | R Cunningham Builders | Trusted Builders in Milton Keynes | 01908 263554 | — |
| decorator | ASR Painters and Decorators | Expert Painting & Decorating ... | 07860207718 | — |
| photographer | Photography Studio Milton Keynes | 01908 399140 | — |
🏘 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 →