Home Investors Landlords Accommodation About Results Contact Invest With Us
Leominster Road investment property in the South Coast
Rent-to-SAServiced Accommodation£18,918 Net Cashflow
Rent-to-Serviced Accommodation (R2SA) · South Coast

Leominster Road

A property leased from its owner and converted into a high-performing serviced accommodation unit — a capital-efficient Rent-to-SA project turning £25,000 of setup into £18,918 of net cashflow a year, with no purchase required.

£18,918
Net cashflow / yr
75.7%
Cash-on-cash return
£25k
Capital deployed
15.9 mo
Capital payback
Project overview

A capital-efficient Rent-to-SA project

Leominster Road was rented from its owner — not purchased — then transformed, furnished and launched as a serviced accommodation unit. Low capital in, strong cashflow out, fully managed by Open Mind Property.

Location

South Coast — a popular leisure and contractor market with strong demand for larger group-stay accommodation that hotels cannot easily serve.

Property Strategy

Rent-to-Serviced Accommodation: secure a lease with the owner, transform and furnish the property, then operate it on the short-stay market — no purchase, low capital, fast to income.

Lease & Condition

A spacious but dated property secured on a rent-to-rent agreement at £2,000 per month, with the owner’s consent to operate as serviced accommodation.

Transformation & Setup

£25,000 of refurbishment, styling and furnishing — refreshed interiors, guest-ready amenities and a complete multi-room furniture and technology fit-out.

Investment Objectives

Generate a high cash-on-cash return from a small, fast-deploying capital outlay, recovering the setup investment within the first year.

Why This Location

Larger group homes are scarce and command premium rates; the South Coast's leisure and project-work demand supports strong year-round bookings.

The transformation

Before & after

From a dated, tired rental into a high-earning, fully managed serviced accommodation unit — without buying the building.

BeforeLeominster Road before refurbishment — dated living room

Starting point

A dated, lived-in rental with tired décor and old carpets — leased from the owner with consent to convert to serviced accommodation.

AfterLeominster Road after refurbishment by Open Mind Property

Completed project

A styled, fully furnished serviced accommodation unit with comfortable bedrooms and guest-ready living space.

£18,918
Annual net cashflow
75.7%
Cash-on-cash return
15.9 mo
Capital payback
Financial performance

The numbers behind Leominster Road

A transparent breakdown of the project economics — from acquisition through to stabilised investor returns.

Monthly Rent to Landlord
£2,000
Annual Rent to Landlord
£24,000
Renovation & Setup Cost
£25,000
Total Setup Investment
£25,000
Annual Net Cashflow
£18,918
Monthly Net Cashflow
£1,577
Cash-on-Cash Return (ROI)
75.7%
Net Cashflow vs Rent Paid
0.79x
Capital Payback
15.9 mo

This is a Rent-to-SA (rent-to-rent) project: the property is leased, not owned, so there is no purchase price, valuation or equity created. The £25,000 setup is the only capital deployed, which is why setup cost and total capital invested are the same. The £18,918 annual net cashflow is the serviced-accommodation income after the £24,000 rent to the landlord and all running costs — a 75.7% cash-on-cash return on the £25,000 deployed. Figures are illustrative and do not constitute financial advice.

Investor returns

Performance at a glance

How capital, equity and cash flow build over the hold period.

Cumulative net cashflow

Net cash generated over five years at £18,918 / yr
£18.9k
Y1
£37.8k
Y2
£56.8k
Y3
£75.7k
Y4
£94.6k
Y5

Monthly cash flow

Net monthly cash flow as the project stabilises
£1.0k
Launch
£1.4k
M3
£1.6k
M6
£1.6k
Stable

Cash-on-cash return

Annual net cashflow against capital deployed
75.7%
Cash-on-cash
Cash-on-cash return: 75.7%
Annual net cashflow: £18,918
Capital payback: 15.9 months

Capital payback

Cumulative net cashflow recovers the £25k setup in ~16 months
Investor case study

How Leominster Road created value

A Rent-to-SA project — from securing the lease through to a stabilised, cash-generating serviced accommodation unit.

Acquisition

Lease secured

Negotiated a rent-to-rent agreement with the owner at £2,000 a month, with written consent to operate the property as serviced accommodation — no purchase required.

Transformation

£25,000 setup

Refurbished, styled and fully furnished the property, added guest-ready amenities and a smart self-check-in and technology fit-out.

Financial results

£18,918 net cashflow

Launched to the short-stay market and settled at £18,918 net cashflow a year — around £1,577 a month after the rent and operating costs.

Outcome

75.7% cash-on-cash

£25,000 of capital returns £18,918 a year — a 75.7% cash-on-cash return, with the setup investment recovered in about sixteen months.

Key lessons

Capital-light, fast to income

R2SA delivers high cash-on-cash from a small outlay with no purchase. A strong landlord relationship and disciplined operations are the keys to repeatable success.

The investment case

Why investors like Leominster Road

Strong cash flow

The unit generates £18,918 net cashflow a year — around £1,577 a month — from just £25,000 of setup capital.

Capital-efficient model

Rent-to-SA needs no purchase, so a small £25,000 outlay delivers a 75.7% cash-on-cash return and pays back in about sixteen months.

High-demand location

Scarce large-capacity homes face limited competition and command premium rates.

Professional management

Fully managed by Open Mind Property — bookings, guests and upkeep handled end to end.

Long-term growth

Flexible group, contractor and leisure demand supports resilient long-term performance.

Low capital at risk

A formal lease and small setup outlay keep capital exposure low, with the investment recovered inside the first year.

Why Open Mind Property

A track record investors trust

Leominster Road is one of 100+ projects we’ve sourced, transformed and managed across the South Coast.

100+
Properties managed
£35M+
Portfolio under management
7+ yrs
Property experience
SA
Serviced accommodation experts
HMO
HMO conversion specialists
Investor testimonials

What our investors say

★★★★★

“The cash flow on this one is excellent. They identified the group-stay angle and it's paid off every single month.”

Rachel M.
SA investor · London
★★★★★

“Totally passive for me. The team's communication is superb and the returns have been consistent and transparent.”

Tom B.
Private investor
★★★★★

“Professional, straight-talking and reliable. Exactly the kind of partner you want managing your capital.”

Hannah P.
Repeat investor
Investor FAQs

Your questions, answered

Serviced accommodation projects like Leominster Road typically start from around £25,000–£50,000, with JV and full-funding options for larger sums.

Leominster Road is a Rent-to-SA project: £25,000 of setup capital generates £18,918 net cashflow a year — a 75.7% cash-on-cash return, with the setup recovered in about sixteen months. Figures are conservative and shared in full before you commit; returns are not guaranteed.

The property is operated under a formal lease agreement with the owner, conservatively underwritten and professionally managed, with low capital at risk and our capital invested alongside yours.

Continue operating the lease for ongoing cashflow, renew or extend the agreement, or exit by ending or transferring the operating lease — agreed with you at the outset.

Clear monthly statements on occupancy, revenue and costs, plus direct access to the team.

Solicitor-drafted JV, loan or full-funding agreements, tailored to your goals with transparent terms.

Register your interest

Speak to us about Leominster Road

Tell us a little about your goals and we’ll send the full breakdown — figures, structure, timeline and projected returns — and arrange a no-obligation call.

  • Full project breakdownDetailed financials and projections for Leominster Road.
  • 1-to-1 strategy callSpeak directly with the team — no pressure, no jargon.
  • Access to the investor networkBe first to see future South Coast opportunities.

We’ll reply within 2 business hours. We never share your details.

Ready to invest?

Build hands-off, asset-backed income with Leominster Road

Book a strategy call, message us on WhatsApp, or join our investor network for first access to South Coast opportunities.