The Esplanade - Pricelist
UnitPositionBedsStudyBathsGarageUnit AreaParkingBalconyCovered PatioBasement BaysGardenBasement GarageTotalPricePrice Excl VATProjected Income LeisureMinus LeviesRatesCleaning R250 p/dLinen R210 p/dNet Income per monthNet Income per yearReturnStatus
 Collaboration powered by Smartsheet   |   Report Abuse
1
101
Sea View2171Tandem 1011719290R4 995 000R4 343 478R35 932R2 675R2 165R5 000R4 200R21 893R262 7126,0%Reserved
2
102
Sea View2298102 x 239392137R6 995 000R6 082 609R35 932R4 400R3 031R5 000R4 200R19 301R231 6123,8%SOLD
3
103a
Sea View1158103a2624182R3 999 000R3 477 391R31 426R2 700R1 733R5 000R4 200R17 793R213 5186,1%SOLD
4
103b
Sea View1158103b2624182R3 999 000R3 477 391R31 426R2 700R1 733R5 000R4 200R17 793R213 5186,1%SOLD
5
103c
Sea View1158103c2524182R3 949 000R3 433 913R31 426R2 675R1 711R5 000R4 200R17 840R214 0786,2%SOLD
6
104
Sea View21Double Garage 104104372922835196R5 495 000R4 778 261R35 932R5 125R2 381R5 000R4 200R19 226R230 7124,8%Reserved
7
105
Court A2288105 x 21919225132R4 834 500R4 203 913R29 685R3 150R2 095R5 000R4 200R15 240R182 8834,4%SOLD
8
106
Court C2274Tandem 1062626220120R3 595 000R3 126 087R22 534R3 150R1 558R5 000R4 200R8 626R103 5133,3%SOLD
9
107
Court C2272Tandem 1071616227115R3 900 000R3 391 304R22 534R2 600R1 690R5 000R4 200R9 044R108 5273,2%SOLD
10
108
Court B2272Tandem 1081414229115R3 895 000R3 386 957R25 823R2 500R1 688R5 000R4 200R12 435R149 2174,4%SOLD
11
109
Court C2271Tandem 1091414219104R3 500 000R3 043 478R22 534R2 475R1 517R5 000R4 200R9 342R112 1073,7%SOLD
12
110
North Back2278110 x11414292R3 900 000R3 391 304R24 873R2 650R1 690R5 000R4 200R11 333R135 9974,0%SOLD
13
111
Court C2269111 x11414224107R2 995 000R2 604 348R22 534R2 425R1 298R5 000R4 200R9 611R115 3334,4%SOLD
14
112
North Back2269112 x 11717286R3 900 000R3 391 304R24 873R2 575R1 690R5 000R4 200R11 408R136 8974,0%SOLD
15
113
Court A2299Tandem 1131919229147R4 200 000R3 652 174R29 685R3 425R1 820R5 000R4 200R15 240R182 8835,0%SOLD
16
114
North Back2278114 x 11515293R4 250 000R3 695 652R24 873R2 700R1 842R5 000R4 200R11 131R133 5773,6%SOLD
17
201
Sea View22Tandem Garage 20110872241156R6 895 000R5 995 652R35 932R3 950R2 988R5 000R4 200R19 794R237 5324,0%SOLD
18
202a
Sea View1151859R4 500 000R3 913 043R35 932R1 475R1 950R5 000R4 200R23 307R279 6867,1%SOLD
19
202b
Sea View1151859R4 500 000R3 913 043R31 426R1 475R1 950R5 000R4 200R18 801R225 6135,8%SOLD
20
203a
Sea View1151859R4 250 000R3 695 652R31 426R1 475R1 842R5 000R4 200R18 909R226 9136,1%SOLD
21
203b
Sea View1151859R4 500 000R3 913 043R31 426R1 475R1 950R5 000R4 200R18 801R225 6135,8%SOLD
22
204
Sea View212Tandem Garage 20412672241174R7 995 000R6 952 174R35 932R4 400R3 465R5 000R4 200R18 868R226 4123,3%SOLD
23
205
Court A2288Tandem 2051922107R4 395 000R3 821 739R29 685R2 725R1 905R5 000R4 200R15 856R190 2695,0%SOLD
24
206
Court C2274Tandem 206192293R3 695 000R3 213 043R22 534R2 375R1 601R5 000R4 200R9 358R112 2933,5%SOLD
25
207
Court C2272Tandem 207162288R3 495 000R3 039 130R22 534R2 250R1 515R5 000R4 200R9 569R114 8333,8%SOLD
26
208
Court B2272Tandem 208142286R3 495 000R3 039 130R25 823R2 200R1 515R5 000R4 200R12 908R154 8975,1%SOLD
27
209
Court C2271209 x 1142285R2 995 000R2 604 348R22 534R2 175R1 298R5 000R4 200R9 861R118 3334,5%SOLD
28
210
North Back2278210 x 1142292R2 895 000R2 517 391R24 873R2 350R1 255R5 000R4 200R12 069R144 8235,8%SOLD
29
211
Court C2269Tandem 211142283R2 995 000R2 604 348R22 534R2 125R1 298R5 000R4 200R9 911R118 9334,6%SOLD
30
212
North Back2269212 x 1172286R2 895 000R2 517 391R24 873R2 200R1 255R5 000R4 200R12 219R146 6235,8%SOLD
31
213
Court A2299Tandem 2131922118R5 995 000R5 213 043R29 685R3 000R2 598R5 000R4 200R14 887R178 6493,4%Reserved
32
214
North Back2278214 x 1152293R2 895 000R2 517 391R24 873R2 375R1 255R5 000R4 200R12 044R144 5235,7%SOLD
33
301
Penthouse212Double Garage 301121312241193R10 200 000R8 869 565R51 217R4 875R4 420R5 000R4 200R32 722R392 6694,4%SOLD
34
302
Penthouse212Double Garage 302124302242196R9 795 000R8 517 391R51 217R4 950R4 245R5 000R4 200R32 823R393 8754,6%SOLD
35
303
Court A2295Tandem 3031422109R5 900 000R5 130 435R29 685R2 775R2 557R5 000R4 200R15 154R181 8433,5%SOLD
36
304
Court C2157Tandem 304112268R3 495 000R3 039 130R22 534R1 750R1 515R5 000R4 200R10 069R120 8334,0%SOLD
37
305
Court C2272305 x 2162288R3 895 000R3 386 957R22 534R2 250R1 688R5 000R4 200R9 396R112 7533,3%SOLD
38
306
Court B2272306 x 2142286R4 295 000R3 734 783R25 823R2 200R1 861R5 000R4 200R12 561R150 7374,0%SOLD
39
307
Court C2271307 x 2142285R4 295 000R3 734 783R22 534R2 175R1 861R5 000R4 200R9 298R111 5733,0%SOLD
40
308
North Back2278Tandem 308142292R3 595 000R3 126 087R24 873R2 350R1 558R5 000R4 200R11 765R141 1834,5%SOLD
41
309
Court C2269309 x 2142283R4 394 500R3 821 304R25 823R2 125R1 904R5 000R4 200R12 593R151 1204,0%SOLD
42
310
North Back2269Tandem 310172286R3 995 000R3 473 913R24 873R2 200R1 731R5 000R4 200R11 742R140 9034,1%SOLD
43
311
Court A2284Tandem 311142298R3 595 000R3 126 087R29 685R2 500R1 558R5 000R4 200R16 427R197 1296,3%SOLD
44
312
North Back2160Tandem 312162276R3 495 000R3 039 130R24 873R1 950R1 515R5 000R4 200R12 209R146 5034,8%SOLD
45
46
47
48
49
RENTAL INCOME
50
51
52
High Season
53
15 January 2023 - 30 March 2023
54
RackOccupancyRack
55
UnitsDouble70% of 74 daysPer Period
56
Sea View Front 2 Bed
101,102,104,201,204R3 95051,8R204 610
57
Sea View Front 1 Bed
103a,103b,103c,202a,202b,203a,203bR3 50051,8R181 300
58
Sea View Front Penthouses
301,302R5 50051,8R284 900
59
Court Yard A
105,113, 205,213,303,311R3 50051,8R181 300
60
Court Yard B
108, 208,306R2 95051,8R152 810
61
Court Yard C
106,107,109,111,206,207,209,211,304,305,307,309R2 75051,8R142 450
62
North Units
110,112,114,210,212,214,308,310,312R2 95051,8R152 810
63
64
65
Low Season
66
1 April 2023 - 30 September 2023
67
RackOccupancyRack
68
UnitsDouble30% of 182 daysPer Period
69
Sea View Front 2 Bed
101,102,104,201,204R2 95054,6R161 070
70
Sea View Front 1 Bed
103a,103b,103c,202a,202b,203a,203bR2 50054,6R136 500
71
Sea View Front Penthouses
301,302R3 50054,6R191 100
72
Court Yard A
105,113, 205,213,303,311R1 95054,6R106 470
73
Court Yard B
108, 208,306R1 80054,6R98 280
74
Court Yard C
106,107,109,111,206,207,209,211,304,305,307,309R1 35054,6R73 710
75
North Units
110,112,114,210,212,214,308,310,312R1 50054,6R81 900
76
77
78
High Season
79
1 October 2022 - 14 December 2022
80
RackOccupancyRack
81
UnitsDouble50% of 74 daysPer Period
82
Sea View Front 2 Bed
101,102,104,201,204R3 95037R146 150
83
Sea View Front 1 Bed
103a,103b,103c,202a,202b,203a,203bR3 50037R129 500
84
Sea View Front Penthouses
301,302R5 50037R203 500
85
Court Yard A
105,113, 205,213,303,311R3 50037R129 500
86
Court Yard B
108, 208,306R2 95037R109 150
87
Court Yard C
106,107,109,111,206,207,209,211,304,305,307,309R2 75037R101 750
88
North Units
110,112,114,210,212,214,308,310,312R2 95037R109 150
89
90
91
Peak Season
92
15 December 2022 - 14 January 2023
93
RackOccupancyRack
94
UnitsDouble80% of 30 daysPer Period
95
Sea View Front 2 Bed
101,102,104,201,204R4 50024R108 000
96
Sea View Front 1 Bed
103a,103b,103c,202a,202b,203a,203bR3 95024R94 800
97
Sea View Front Penthouses
301,302R8 50024R204 000
98
Court Yard A
105,113, 205,213,303,311R3 95024R94 800
99
Court Yard B
108, 208,306R3 55024R85 200
100
Court Yard C
106,107,109,111,206,207,209,211,304,305,307,309R2 95024R70 800
101
North Units
110,112,114,210,212,214,308,310,312R3 55024R85 200
102
103
104
Total Income
105
12 Months
106
Average RackOccupancyGross IncomeGross IncomeMinus VATMinus Man FeeGross Income
107
UnitsDoubleFull YearPer YearMonthly15%20%Per month
108
Sea View Front 2 Bed
101,102,104,201,204R3 83846%R619 830R51 653R44 915R8 983R35 932
109
Sea View Front 1 Bed
103a,103b,103c,202a,202b,203a,203bR3 36346%R542 100R45 175R39 283R7 857R31 426
110
Sea View Front Penthouses
301,302R5 75046%R883 500R73 625R64 022R12 804R51 217
111
Court Yard A
105,113, 205,213,303,311R3 22546%R512 070R42 673R37 107R7 421R29 685
112
Court Yard B
108, 208,306R2 81346%R445 440R37 120R32 278R6 456R25 823
113
Court Yard C
106,107,109,111,206,207,209,211,304,305,307,309R2 45046%R388 710R32 393R28 167R5 633R22 534
114
North Units
110,112,114,210,212,214,308,310,312R2 73846%R429 060R35 755R31 091R6 218R24 873