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 10119290SOLD
2
102
Sea View2298102 x 2392137SOLD
3
103a
Sea View1158103a24182SOLD
4
103b
Sea View1158103b24182SOLD
5
103c
Sea View1158103c24182SOLD
6
104
Sea View21Double Garage 011042922835196R5 495 000R4 778 261R48 382R4 200R2 381R5 000R4 200R32 601R391 2108,2%Reserved
7
105
Court A2288105 x 219225132R4 834 500R4 203 913R37 915R2 675R2 095R5 000R4 200R23 945R287 3386,8%Available
8
106
Court C2274Tandem 10626220120R3 595 000R3 126 087R28 231R2 500R1 558R5 000R4 200R14 973R179 6825,7%Reserved
9
107
Court C2272Tandem 10716227115SOLD
10
108
Court B2272Tandem 10814229115R3 895 000R3 386 957R33 419R2 150R1 688R5 000R4 200R20 381R244 5767,2%Reserved
11
109
Court C2271Tandem 10914219104R2 995 000R2 604 348R28 231R2 125R1 298R5 000R4 200R15 608R187 3027,2%Reserved
12
110
North Back2278110 x114292SOLD
13
111
Court C2269111 x114224107SOLD
14
112
North Back2269112 x 117286SOLD
15
113
Court A2299Tandem 11319229147SOLD
16
114
North Back2278114 x 115293SOLD
17
201
Sea View22Tandem Garage 0410872241156R6 895 000R5 995 652R48 382R3 950R2 988R5 000R4 200R32 244R386 9306,5%Reserved
18
202
Sea View22Tandem Garage 01102162236154R4 500 000R3 913 043R48 382R3 900R1 950R5 000R4 200R33 332R399 98410,2%Reserved
19
203
Sea View22Tandem Garage 02102162241159SOLD
20
204
Sea View212Tandem Garage 0312672241174SOLD
21
205
Court A2288Tandem 2051922107R4 395 000R3 821 739R37 915R2 725R1 905R5 000R4 200R24 085R289 0237,6%Reserved
22
206
Court C2274Tandem 206192293SOLD
23
207
Court C2272Tandem 207162288SOLD
24
208
Court B2272Tandem 208142286R3 495 000R3 039 130Reserved
25
209
Court C2271209 x 1142285SOLD
26
210
North Back2278210 x 1142292SOLD
27
211
Court C2269Tandem 211142283SOLD
28
212
North Back2269212 x 1172286SOLD
29
213
Court A2299Tandem 2131922118SOLD
30
214
North Back2278214 x 1152293SOLD
31
301
Penthouse212Double Garage 02121312241193SOLD
32
302
Penthouse212Double Garage 03124302242196SOLD
33
303
Court A2295Tandem 3031422109R5 995 000R5 213 043R37 915R2 775R2 598R5 000R4 200R23 342R280 1035,4%Reserved
34
304
Court C2157Tandem 304112268R3 495 000R3 039 130R28 231R1 750R1 515R5 000R4 200R15 767R189 2026,2%Available
35
305
Court C2272305 x 2162288SOLD
36
306
Court B2272306 x 2142286SOLD
37
307
Court C2271307 x 2142285R4 295 000R3 734 783R28 231R2 175R1 861R5 000R4 200R14 995R179 9424,8%Reserved
38
308
North Back2278Tandem 308142292SOLD
39
309
Court C2269309 x 2142283SOLD
40
310
North Back2269Tandem 310172286R3 995 000R3 473 913R31 203R2 200R1 731R5 000R4 200R18 072R216 8686,2%Available
41
311
Court A2284Tandem 311142298SOLD
42
312
North Back2160Tandem 312162276SOLD
43
44
45
46
47
RENTAL INCOME
48
49
50
High Season
51
15 January 2023 - 30 March 2023
52
RackOccupancyRack
53
UnitsDouble70% of 74 daysPer Period
54
Sea View Front 2 Bed
101,102,104,201,202,203,204R3 95051,8R204 610
55
Sea View Front 1 Bed
103a,103b,103cR3 50051,8R181 300
56
Sea View Front Penthouses
301,302R5 50051,8R284 900
57
Court Yard A
105,113, 205,213,303,311R3 50051,8R181 300
58
Court Yard B
108, 208,306R2 95051,8R152 810
59
Court Yard C
106,107,109,111,206,207,209,211,304,305,307,309R2 75051,8R142 450
60
North Units
110,112,114,210,212,214,308,310,312R2 95051,8R152 810
61
62
63
Low Season
64
1 April 2023 - 30 September 2023
65
RackOccupancyRack
66
UnitsDouble30% of 182 daysPer Period
67
Sea View Front 2 Bed
101,102,104,201,202,203,204R2 950127,4R375 830
68
Sea View Front 1 Bed
103a,103b,103cR2 500127,4R318 500
69
Sea View Front Penthouses
301,302R3 500127,4R445 900
70
Court Yard A
105,113, 205,213,303,311R1 950127,4R248 430
71
Court Yard B
108, 208,306R1 800127,4R229 320
72
Court Yard C
106,107,109,111,206,207,209,211,304,305,307,309R1 350127,4R171 990
73
North Units
110,112,114,210,212,214,308,310,312R1 500127,4R191 100
74
75
76
High Season
77
1 October 2022 - 14 December 2022
78
RackOccupancyRack
79
UnitsDouble50% of 74 daysPer Period
80
Sea View Front 2 Bed
101,102,104,201,202,203,204R3 95037R146 150
81
Sea View Front 1 Bed
103a,103b,103cR3 50037R129 500
82
Sea View Front Penthouses
301,302R5 50037R203 500
83
Court Yard A
105,113, 205,213,303,311R3 50037R129 500
84
Court Yard B
108, 208,306R2 95037R109 150
85
Court Yard C
106,107,109,111,206,207,209,211,304,305,307,309R2 75037R101 750
86
North Units
110,112,114,210,212,214,308,310,312R2 95037R109 150
87
88
89
Peak Season
90
15 December 2022 - 14 January 2023
91
RackOccupancyRack
92
UnitsDouble80% of 30 daysPer Period
93
Sea View Front 2 Bed
101,102,104,201,202,203,204R4 50024R108 000
94
Sea View Front 1 Bed
103a,103b,103cR3 95024R94 800
95
Sea View Front Penthouses
301,302R8 50024R204 000
96
Court Yard A
105,113, 205,213,303,311R3 95024R94 800
97
Court Yard B
108, 208,306R3 55024R85 200
98
Court Yard C
106,107,109,111,206,207,209,211,304,305,307,309R2 95024R70 800
99
North Units
110,112,114,210,212,214,308,310,312R3 55024R85 200
100
101
102
Total Income
103
12 Months
104
Average RackOccupancyGross IncomeGross IncomeMinus VATMinus Man FeeGross Income
105
UnitsDoubleFull YearPer YearMonthly15%20%Per month
106
Sea View Front 2 Bed
101,102,104,201,202,203,204R3 83866%R834 590R69 549R60 478R12 096R48 382
107
Sea View Front 1 Bed
103a,103b,103cR3 36366%R724 100R60 342R52 471R10 494R41 977
108
Sea View Front Penthouses
301,302R5 75066%R1 138 300R94 858R82 486R16 497R65 988
109
Court Yard A
105,113, 205,213,303,311R3 22566%R654 030R54 503R47 393R9 479R37 915
110
Court Yard B
108, 208,306R2 81366%R576 480R48 040R41 774R8 355R33 419
111
Court Yard C
106,107,109,111,206,207,209,211,304,305,307,309R2 45066%R486 990R40 583R35 289R7 058R28 231
112
North Units
110,112,114,210,212,214,308,310,312R2 73866%R538 260R44 855R39 004R7 801R31 203