The Esplanade - Pricelist

	Unit	Position	Beds	Study	Baths	Garage	Unit Area	Parking	Balcony	Covered Patio	Basement Bays	Garden	Basement Garage	Total	Price	Price Excl VAT	Projected Income Leisure	Minus Levies	Rates	Cleaning R250 p/d	Linen R210 p/d	Net Income per month	Net Income per year	Return	Status
	Collaboration powered by Smartsheet   |   Report Abuse
1	101	Sea View	2		1		71	Tandem 101	17	19	2			90	R4 995 000	R4 343 478	R35 932	R2 675	R2 165	R5 000	R4 200	R21 893	R262 712	6,0%	SOLD
2	102	Sea View	2		2		98	102 x 2	39	39	2			137	R6 995 000	R6 082 609	R35 932	R4 400	R3 031	R5 000	R4 200	R19 301	R231 612	3,8%	SOLD
3	103a	Sea View	1		1		58	103a	26	24	1			82	R3 999 000	R3 477 391	R31 426	R2 700	R1 733	R5 000	R4 200	R17 793	R213 518	6,1%	SOLD
4	103b	Sea View	1		1		58	103b	26	24	1			82	R3 999 000	R3 477 391	R31 426	R2 700	R1 733	R5 000	R4 200	R17 793	R213 518	6,1%	SOLD
5	103c	Sea View	1		1		58	103c	25	24	1			82	R3 949 000	R3 433 913	R31 426	R2 675	R1 711	R5 000	R4 200	R17 840	R214 078	6,2%	SOLD
6	104	Sea View	2		1	Double Garage 104	104		37	29	2	28	35	196	R5 495 000	R4 778 261	R35 932	R5 125	R2 381	R5 000	R4 200	R19 226	R230 712	4,8%	SOLD
7	105	Court A	2		2		88	105 x 2	19	19	2	25		132	R4 834 500	R4 203 913	R29 685	R3 150	R2 095	R5 000	R4 200	R15 240	R182 883	4,4%	SOLD
8	106	Court C	2		2		74	Tandem 106	26	26	2	20		120	R3 595 000	R3 126 087	R22 534	R3 150	R1 558	R5 000	R4 200	R8 626	R103 513	3,3%	SOLD
9	107	Court C	2		2		72	Tandem 107	16	16	2	27		115	R2 995 000	R2 604 348	R22 534	R2 600	R1 298	R5 000	R4 200	R9 436	R113 233	4,3%	SOLD
10	108	Court B	2		2		72	Tandem 108	14	14	2	29		115	R5 295 750	R4 605 000	R25 823	R2 500	R2 295	R5 000	R4 200	R11 828	R141 933	3,1%	SOLD
11	109	Court C	2		2		71	Tandem 109	14	14	2	19		104	R3 500 000	R3 043 478	R22 534	R2 475	R1 517	R5 000	R4 200	R9 342	R112 107	3,7%	SOLD
12	110	North Back	2		2		78	110 x1	14	14	2			92	R2 695 000	R2 343 478	R24 873	R2 650	R1 168	R5 000	R4 200	R11 855	R142 263	6,1%	SOLD
13	111	Court C	2		2		69	111 x1	14	14	2	24		107	R2 995 000	R2 604 348	R22 534	R2 425	R1 298	R5 000	R4 200	R9 611	R115 333	4,4%	SOLD
14	112	North Back	2		2		69	112 x 1	17	17	2			86	R2 950 000	R2 565 217	R24 873	R2 575	R1 278	R5 000	R4 200	R11 820	R141 837	5,5%	SOLD
15	113	Court A	2		2		99	Tandem 113	19	19	2	29		147	R4 200 000	R3 652 174	R29 685	R3 425	R1 820	R5 000	R4 200	R15 240	R182 883	5,0%	SOLD
16	114	North Back	2		2		78	114 x 1	15	15	2			93	R2 695 000	R2 343 478	R24 873	R2 700	R1 168	R5 000	R4 200	R11 805	R141 663	6,0%	SOLD
17	201	Sea View	2		2	Tandem Garage 201	108		7	2	2		41	156	R6 895 000	R5 995 652	R35 932	R3 950	R2 988	R5 000	R4 200	R19 794	R237 532	4,0%	SOLD
18	202a	Sea View	1		1		51		8					59	R4 500 000	R3 913 043	R35 932	R1 475	R1 950	R5 000	R4 200	R23 307	R279 686	7,1%	SOLD
19	202b	Sea View	1		1		51		8					59	R4 500 000	R3 913 043	R31 426	R1 475	R1 950	R5 000	R4 200	R18 801	R225 613	5,8%	SOLD
20	203a	Sea View	1		1		51		8					59	R4 250 000	R3 695 652	R31 426	R1 475	R1 842	R5 000	R4 200	R18 909	R226 913	6,1%	SOLD
21	203b	Sea View	1		1		51		8					59	R4 500 000	R3 913 043	R31 426	R1 475	R1 950	R5 000	R4 200	R18 801	R225 613	5,8%	SOLD
22	204	Sea View	2	1	2	Tandem Garage 204	126		7	2	2		41	174	R7 995 000	R6 952 174	R35 932	R4 400	R3 465	R5 000	R4 200	R18 868	R226 412	3,3%	SOLD
23	205	Court A	2		2		88	Tandem 205	19	2	2			107	R4 395 000	R3 821 739	R29 685	R2 725	R1 905	R5 000	R4 200	R15 856	R190 269	5,0%	SOLD
24	206	Court C	2		2		74	Tandem 206	19	2	2			93	R3 695 000	R3 213 043	R22 534	R2 375	R1 601	R5 000	R4 200	R9 358	R112 293	3,5%	SOLD
25	207	Court C	2		2		72	Tandem 207	16	2	2			88	R3 495 000	R3 039 130	R22 534	R2 250	R1 515	R5 000	R4 200	R9 569	R114 833	3,8%	SOLD
26	208	Court B	2		2		72	Tandem 208	14	2	2			86	R3 495 000	R3 039 130	R25 823	R2 200	R1 515	R5 000	R4 200	R12 908	R154 897	5,1%	SOLD
27	209	Court C	2		2		71	209 x 1	14	2	2			85	R2 995 000	R2 604 348	R22 534	R2 175	R1 298	R5 000	R4 200	R9 861	R118 333	4,5%	SOLD
28	210	North Back	2		2		78	210 x 1	14	2	2			92	R2 895 000	R2 517 391	R24 873	R2 350	R1 255	R5 000	R4 200	R12 069	R144 823	5,8%	SOLD
29	211	Court C	2		2		69	Tandem 211	14	2	2			83	R2 995 000	R2 604 348	R22 534	R2 125	R1 298	R5 000	R4 200	R9 911	R118 933	4,6%	SOLD
30	212	North Back	2		2		69	212 x 1	17	2	2			86	R2 895 000	R2 517 391	R24 873	R2 200	R1 255	R5 000	R4 200	R12 219	R146 623	5,8%	SOLD
31	213	Court A	2		2		99	Tandem 213	19	2	2			118	R5 995 000	R5 213 043	R29 685	R3 000	R2 598	R5 000	R4 200	R14 887	R178 649	3,4%	Reserved
32	214	North Back	2		2		78	214 x 1	15	2	2			93	R2 895 000	R2 517 391	R24 873	R2 375	R1 255	R5 000	R4 200	R12 044	R144 523	5,7%	SOLD
33	301	Penthouse	2	1	2	Double Garage 301	121		31	2	2		41	193	R10 200 000	R8 869 565	R51 217	R4 875	R4 420	R5 000	R4 200	R32 722	R392 669	4,4%	SOLD
34	302	Penthouse	2	1	2	Double Garage 302	124		30	2	2		42	196	R9 795 000	R8 517 391	R51 217	R4 950	R4 245	R5 000	R4 200	R32 823	R393 875	4,6%	SOLD
35	303	Court A	2		2		95	Tandem 303	14	2	2			109	R5 900 000	R5 130 435	R29 685	R2 775	R2 557	R5 000	R4 200	R15 154	R181 843	3,5%	SOLD
36	304	Court C	2		1		57	Tandem 304	11	2	2			68	R3 495 000	R3 039 130	R22 534	R1 750	R1 515	R5 000	R4 200	R10 069	R120 833	4,0%	SOLD
37	305	Court C	2		2		72	305 x 2	16	2	2			88	R3 895 000	R3 386 957	R22 534	R2 250	R1 688	R5 000	R4 200	R9 396	R112 753	3,3%	SOLD
38	306	Court B	2		2		72	306 x 2	14	2	2			86	R4 295 000	R3 734 783	R25 823	R2 200	R1 861	R5 000	R4 200	R12 561	R150 737	4,0%	SOLD
39	307	Court C	2		2		71	307 x 2	14	2	2			85	R4 295 000	R3 734 783	R22 534	R2 175	R1 861	R5 000	R4 200	R9 298	R111 573	3,0%	SOLD
40	308	North Back	2		2		78	Tandem 308	14	2	2			92	R3 595 000	R3 126 087	R24 873	R2 350	R1 558	R5 000	R4 200	R11 765	R141 183	4,5%	SOLD
41	309	Court C	2		2		69	309 x 2	14	2	2			83	R4 194 500	R3 647 391	R25 823	R2 125	R1 818	R5 000	R4 200	R12 680	R152 160	4,2%	SOLD
42	310	North Back	2		2		69	Tandem 310	17	2	2			86	R3 995 000	R3 473 913	R24 873	R2 200	R1 731	R5 000	R4 200	R11 742	R140 903	4,1%	SOLD
43	311	Court A	2		2		84	Tandem 311	14	2	2			98	R3 595 000	R3 126 087	R29 685	R2 500	R1 558	R5 000	R4 200	R16 427	R197 129	6,3%	SOLD
44	312	North Back	2		1		60	Tandem 312	16	2	2			76	R3 495 000	R3 039 130	R24 873	R1 950	R1 515	R5 000	R4 200	R12 209	R146 503	4,8%	SOLD
45
46
47
48
49	RENTAL INCOME
50
51
52	High Season
53	15 January 2023 - 30 March 2023
54			Rack	Occupancy	Rack
55		Units	Double	70% of 74 days	Per Period
56	Sea View Front 2 Bed	101,102,104,201,204	R3 950	51,8	R204 610
57	Sea View Front 1 Bed	103a,103b,103c,202a,202b,203a,203b	R3 500	51,8	R181 300
58	Sea View Front Penthouses	301,302	R5 500	51,8	R284 900
59	Court Yard A	105,113, 205,213,303,311	R3 500	51,8	R181 300
60	Court Yard B	108, 208,306	R2 950	51,8	R152 810
61	Court Yard C	106,107,109,111,206,207,209,211,304,305,307,309	R2 750	51,8	R142 450
62	North Units	110,112,114,210,212,214,308,310,312	R2 950	51,8	R152 810
63
64
65	Low Season
66	1 April 2023 - 30 September 2023
67			Rack	Occupancy	Rack
68		Units	Double	30% of 182 days	Per Period
69	Sea View Front 2 Bed	101,102,104,201,204	R2 950	54,6	R161 070
70	Sea View Front 1 Bed	103a,103b,103c,202a,202b,203a,203b	R2 500	54,6	R136 500
71	Sea View Front Penthouses	301,302	R3 500	54,6	R191 100
72	Court Yard A	105,113, 205,213,303,311	R1 950	54,6	R106 470
73	Court Yard B	108, 208,306	R1 800	54,6	R98 280
74	Court Yard C	106,107,109,111,206,207,209,211,304,305,307,309	R1 350	54,6	R73 710
75	North Units	110,112,114,210,212,214,308,310,312	R1 500	54,6	R81 900
76
77
78	High Season
79	1 October 2022 - 14 December 2022
80			Rack	Occupancy	Rack
81		Units	Double	50% of 74 days	Per Period
82	Sea View Front 2 Bed	101,102,104,201,204	R3 950	37	R146 150
83	Sea View Front 1 Bed	103a,103b,103c,202a,202b,203a,203b	R3 500	37	R129 500
84	Sea View Front Penthouses	301,302	R5 500	37	R203 500
85	Court Yard A	105,113, 205,213,303,311	R3 500	37	R129 500
86	Court Yard B	108, 208,306	R2 950	37	R109 150
87	Court Yard C	106,107,109,111,206,207,209,211,304,305,307,309	R2 750	37	R101 750
88	North Units	110,112,114,210,212,214,308,310,312	R2 950	37	R109 150
89
90
91	Peak Season
92	15 December 2022 - 14 January 2023
93			Rack	Occupancy	Rack
94		Units	Double	80% of 30 days	Per Period
95	Sea View Front 2 Bed	101,102,104,201,204	R4 500	24	R108 000
96	Sea View Front 1 Bed	103a,103b,103c,202a,202b,203a,203b	R3 950	24	R94 800
97	Sea View Front Penthouses	301,302	R8 500	24	R204 000
98	Court Yard A	105,113, 205,213,303,311	R3 950	24	R94 800
99	Court Yard B	108, 208,306	R3 550	24	R85 200
100	Court Yard C	106,107,109,111,206,207,209,211,304,305,307,309	R2 950	24	R70 800
101	North Units	110,112,114,210,212,214,308,310,312	R3 550	24	R85 200
102
103
104	Total Income
105	12 Months
106			Average Rack	Occupancy	Gross Income	Gross Income	Minus VAT	Minus Man Fee	Gross Income
107		Units	Double	Full Year	Per Year	Monthly	15%	20%	Per month
108	Sea View Front 2 Bed	101,102,104,201,204	R3 838	46%	R619 830	R51 653	R44 915	R8 983	R35 932
109	Sea View Front 1 Bed	103a,103b,103c,202a,202b,203a,203b	R3 363	46%	R542 100	R45 175	R39 283	R7 857	R31 426
110	Sea View Front Penthouses	301,302	R5 750	46%	R883 500	R73 625	R64 022	R12 804	R51 217
111	Court Yard A	105,113, 205,213,303,311	R3 225	46%	R512 070	R42 673	R37 107	R7 421	R29 685
112	Court Yard B	108, 208,306	R2 813	46%	R445 440	R37 120	R32 278	R6 456	R25 823
113	Court Yard C	106,107,109,111,206,207,209,211,304,305,307,309	R2 450	46%	R388 710	R32 393	R28 167	R5 633	R22 534
114	North Units	110,112,114,210,212,214,308,310,312	R2 738	46%	R429 060	R35 755	R31 091	R6 218	R24 873