Property Value |
R650,000,00 |
R650,000,00 |
Furniture Pack |
R70,000 |
R70,000 |
Less Developer Rebate |
-R30,000 |
-R30,000 |
Total Investment |
R690,000,00 |
R690,000,00 |
Total Cash Layout |
R690,000,00 |
R138,000,00 |
Expected Rental ( 19 days @ R500 per night ) |
R9 500,00 |
R9 500,00 |
62 % Occupancy |
||
Utilities |
-R1200,00 |
-R1200,00 |
Levies |
-R650,00 |
-R650,00 |
Rates & Taxes |
-R180,00 |
-R180,00 |
Management fee @ 12 % |
-R1080,00 |
-R1080,00 |
Bond 80 % 30 yr @ 10.75 % |
-R4704,00 |
|
Net Rental |
R6190,00 |
R1686,00 |
Yield ( Annual nett rental as % of total cash outlay ) |
10,76 % |
14,66 % |
Net Positive Cashflow Yr 1 |
R74,280,00 |
R20,232,00 |
Capital Growth 6 % end Yr 1 |
R39,000 |
R39,000 |