PropStackShape a deal
Free · no sign-up

HMO deal calculator.

Buy a house, convert it, let it room by room, refinance on the commercial valuation. Model the whole HMO play — and see exactly how much of your cash comes back out.

Shape an HMO deal

What it models

  • Room-by-room rent and HMO-level running costs
  • Commercial valuation: net rent ÷ yield, versus bricks-and-mortar
  • Conversion cost, timeline and a staged drawdown facility
  • Bridging to buy, then the HMO mortgage with the ICR stress test
  • Cash in vs cash out — what the refinance returns to you
  • Email the finished deal to yourself as a one-page PDF

A worked example

6 rooms at £550/month£39,600/yr gross
Net rent after 30% costs£27,720/yr
Commercial value at 9% yield£308,000
Bricks-and-mortar value£275,000
Value created by the conversion£33,000

Illustrative. Read how HMOs are valued for the full logic.

HMO questions, answered

How is an HMO valued?

Smaller HMOs are usually valued as a normal house (bricks-and-mortar). Larger, licensed HMOs can be valued on income — net rent divided by a yield, typically 8–10% — which often values them well above comparable houses.

What deposit do I need for an HMO?

Specialist HMO lenders typically lend up to 75% of value, so 25% deposit plus costs. On a buy-convert-refinance, many investors bridge the purchase first and refinance onto the HMO mortgage at the higher post-conversion valuation.

What running costs should I budget for an HMO?

Bills-included HMOs typically run at 25–35% of gross rent once utilities, management, maintenance and voids are counted — materially higher than a single let.