🔒 Sign in to view the address
· 3-bed Apartment
📊 SA Market Rates —East Midlands
Area data forEast Midlands — actual results vary by property, management quality, and season.
🏠 SA Readiness Score
✓ Strengths
- Modern fitted kitchen with gas hob and built-in oven
- Clean, contemporary bathroom with marble-effect tiling
- Multiple furnished bedrooms with adequate storage
✗ Issues
- Dated kitchen appliances and some worn finishes throughout
- Carpet in bedrooms and stairs shows signs of wear
- Limited living space and narrow hallways reduce guest comfort
💰 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) | £1,200 |
| First month's rent | £1,200 |
| SA setup cost by room (East Midlands rates) | |
| Kitchen | £400–£1,700 |
| Bathroom | £300–£1,300 |
| Living Room | £200–£800 |
| Master Bedroom | £100–£600 |
| Bedroom 2 | £100–£600 |
| Bedroom 3 | £100–£600 |
| Entrance Hall | £0–£200 |
| Furnishing & fit-out (est. median) | £3,420 |
| GuestReady onboarding (photography + listing) | £300 |
| Welcome pack & consumables | £100 |
| Total initial outlay | £6,220 |
Monthly Running Costs
| Rent to landlord | £1,200 |
| GuestReady management (15%) | £386 |
| Utilities (gas / electric / broadband) | £220 |
| Consumables & restocking | £50 |
| SA insurance uplift (est.) | £35 |
| Total monthly costs | £1,891 |
| Monthly profit | +£683 |
| Break-even occupancy (managed): 26% | |
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% | £4,152 | £3,654 | +£2,454/mo |
| 70% | £4,844 | £4,263 | +£3,063/mo |
| 80% | £5,537 | £4,873 | +£3,673/mo |
| 90% | £6,229 | £5,482 | +£4,282/mo |
| 100% | £6,921 | £6,090 | +£4,890/mo |
SA nightly rate: £192 (East Midlands). Net figures use 12% platform fee.
📍 Location
🏗️ Urban Regeneration & Infrastructure
🌎 Area Profile — East Midlands ⓘ What are deciles?
🔧 Local Trades
| Trade | Name | Phone | |
|---|---|---|---|
| builder | PPM Builders Northampton | 07949 442950 | — |
| decorator | Painters and Decorators Northampton | 07710 971 535 | — |
| photographer | Khandie Photography | 07944 390510 | — |
🏘 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 →