Vertex Property Group

Exclusive Opportunity

3 Bed 1 Bath House – Bath

Mid Spec | 5 Rossiter Road, BA2 4JP | Central Bath

£1,070 PPM
Conservative Profit
£200
Nightly Rate
Bath, BA2
Location
R2SA
Strategy

Property Snapshot

At a Glance

Property Type

3-Bed 1-Bath House

Address

5 Rossiter Road, Bath BA2 4JP

Condition

Mid Spec · Unfurnished

Availability

Available from today

Unit Breakdown

Monthly Rent£2,100
Monthly Bills£400
Sourcing Fee£3,000
Contract Length3 years
FurnishingUnfurnished
Nightly Rate£200
Mid Spec
Central Bath
4 min to Bath Spa Station
14 min to City Centre

Property Tour

See the House

Exterior
Exterior
Entrance
Entrance
Reception Room
Reception Room
Living Room
Living Room
Dining Area
Dining Area
Kitchen
Kitchen
Utility Kitchen
Utility Kitchen
Bedroom One
Bedroom One
Bedroom Two
Bedroom Two
Bedroom Three
Bedroom Three
Bathroom
Bathroom
WC
WC

Full photo pack available on request — get in touch for the walkthrough.

Market Comparables

Nearby Airbnb Pricing

Live Listing
3-Bed House · Central Bath
£245 / night
Similar spec, 0.4 mi
Live Listing
2-Bed Townhouse · Widcombe
£210 / night
Comparable location
Live Listing
3-Bed Terrace · Bath Spa
£225 / night
Walk to station
Airbnb monthly pricing map around BA2 4JP, Bath
Live Airbnb monthly rates within walking distance of BA2 4JP

Our £200 nightly rate sits conservatively below live market averages for equivalent 3-bed properties within a mile of the property.

Location Analysis

Why Bath Performs

Unrivalled Connectivity

  • • 4 minute walk to Bath Spa Station
  • • Direct trains to London Paddington (85 min)
  • • 14 minute walk to Bath city centre

Year-Round Demand

  • • UNESCO World Heritage tourist city
  • • Strong corporate, wellness & wedding market
  • • Rugby, festivals and Christmas market drivers

Lifestyle & Footfall

  • • Roman Baths & Thermae Spa nearby
  • • Widcombe & Southgate dining on the doorstep
  • • Kennet & Avon canal walks

Financial Breakdown

The Numbers

Costs

Monthly Rent£2,100
Monthly Bills£400
Sourcing Fee£3,000

Revenue

Nightly Rate£200
Bedrooms3 Bed / 1 Bath
StrategyR2SA

Returns

At 50%£50 PPM
At 70% (Conservative)£1,070 PPM
At 100%£2,600 PPM

All figures are projected estimates based on current market data and conservative assumptions. Actual returns may differ.

Financial Projections

Projected Monthly Performance

Conservative monthly profit across three occupancy scenarios, based on a £200 nightly rate.

Occupancy
50%
Conservative Monthly Profit
£50 PPM
Occupancy
70%
Conservative Monthly Profit
£1,070 PPM
Occupancy
100%
Conservative Monthly Profit
£2,600 PPM

Upfront Investment

What It Takes To Secure

Rent (1st month)£2,100
Deposit£2,100
Sourcing Fee£3,000
Furniture£6,000
Total per Unit£13,200

How This Deal Generates Income

A Structured, Cash-Flowing Opportunity

Fully packaged Rent-to-Serviced Accommodation (R2SA) opportunity on a 3-bed house in central Bath, secured and prepared by Vertex Property Group. Investor takes control via a 3-year corporate lease and operates it as a high-performing short to medium term rental.

01

Secure the Unit

Review the deal pack and sign the 3-year corporate lease.

02

Prepare the House

Furnish to short-let spec and complete safety certificates.

03

List & Go Live

Optimised listings on Booking.com, Airbnb and direct channels.

04

Generate Income

Consistent monthly income from short and medium-term bookings.

Market Context

Why This Deal Works

Strong Guest Demand

Bath's UNESCO status, spa heritage and year-round events calendar deliver consistent short-let demand from tourists, corporates and weekend visitors.

Strategic Location

Central BA2 postcode with 4 minute walk to Bath Spa Station — rare combination of instant transport access and residential charm.

3-Bed Asset

A 3-bed house commands premium nightly rates and supports a healthy margin even at conservative occupancy.

Investment Structure

Your Role vs. Ours

01

What the Investor Does

  • • Reviews the deal pack and financials
  • • Signs the 3-year corporate lease
  • • Provides the £13,200 upfront investment
  • • Receives ongoing income from bookings
02

What Vertex Handles

  • • End-to-end deal sourcing and negotiation
  • • Landlord and agent liaison
  • • Corporate lease structuring
  • • Listing setup and platform optimisation

Trust & Compliance

Operating to UK Regulatory Standards

PRS Compliant

Adherent to the Property Redress Scheme

ICO Registered

Data handling in line with UK GDPR

AML Verified

Anti-money laundering checks carried out

Vertex Property Group

Ready to Secure This Bath House?

Available from today — get in touch to walk through the numbers and next steps.