1 Schlafzimmer Wohnung zum Kauf in Woodstock
Angeboten von Alexia Sarris- € 54 445 Kaufpreis
- 1 Schlafz.
- 1 Badez.
- 24 m² Gesamtfl.
- € 2 269 Pro m²
- Merken
- Karte
- Details
- Ausblenden
Exclusive Mandate. No Transfer Duty
This bulk investment consisting of 18 two bedroom units between 43 and 60sqm. North and South oriented apartments with Harbor and Table Mountain views has an incredible occupation rate on the short term rental market. Price includes VAT and durable AirBnB Furniture and Appliances making this a plug and play investment. High occupancy rate and yield history. Plus, this development falls under the UDZ (Urban Development Zone) incentive that can save you a lucrative amount on Tax over the next 10 years, spiking up your net yield.
9 parking bays compulsory at 2.081.250 rand incl. VAT. The complex has a lovely communal area with TV, lounge, pool and gym and ?has a hotel styled lobby for easy check-in for the guests. Contact me for actual numbers on short term and insights on the UDZ tax benefits.
# | Gesamt | Zinsanteil | Kapitalanteil | Balance |
1 | 13 828 | 12 202 | 1 626 | 1 360 453 |
2 | 13 828 | 12 187 | 1 641 | 1 358 812 |
3 | 13 828 | 12 173 | 1 656 | 1 357 156 |
4 | 13 828 | 12 158 | 1 670 | 1 355 486 |
5 | 13 828 | 12 143 | 1 685 | 1 353 801 |
6 | 13 828 | 12 128 | 1 700 | 1 352 100 |
7 | 13 828 | 12 113 | 1 716 | 1 350 385 |
8 | 13 828 | 12 097 | 1 731 | 1 348 654 |
9 | 13 828 | 12 082 | 1 747 | 1 346 907 |
10 | 13 828 | 12 066 | 1 762 | 1 345 145 |
11 | 13 828 | 12 050 | 1 778 | 1 343 367 |
12 | 13 828 | 12 034 | 1 794 | 1 341 573 |
13 | 13 828 | 12 018 | 1 810 | 1 339 763 |
14 | 13 828 | 12 002 | 1 826 | 1 337 937 |
15 | 13 828 | 11 986 | 1 843 | 1 336 094 |
16 | 13 828 | 11 969 | 1 859 | 1 334 235 |
17 | 13 828 | 11 953 | 1 876 | 1 332 360 |
18 | 13 828 | 11 936 | 1 892 | 1 330 467 |
19 | 13 828 | 11 919 | 1 909 | 1 328 558 |
20 | 13 828 | 11 902 | 1 927 | 1 326 631 |
21 | 13 828 | 11 884 | 1 944 | 1 324 687 |
22 | 13 828 | 11 867 | 1 961 | 1 322 726 |
23 | 13 828 | 11 849 | 1 979 | 1 320 747 |
24 | 13 828 | 11 832 | 1 997 | 1 318 751 |
25 | 13 828 | 11 814 | 2 014 | 1 316 736 |
26 | 13 828 | 11 796 | 2 032 | 1 314 704 |
27 | 13 828 | 11 778 | 2 051 | 1 312 653 |
28 | 13 828 | 11 759 | 2 069 | 1 310 584 |
29 | 13 828 | 11 741 | 2 088 | 1 308 497 |
30 | 13 828 | 11 722 | 2 106 | 1 306 390 |
31 | 13 828 | 11 703 | 2 125 | 1 304 265 |
32 | 13 828 | 11 684 | 2 144 | 1 302 121 |
33 | 13 828 | 11 665 | 2 163 | 1 299 958 |
34 | 13 828 | 11 645 | 2 183 | 1 297 775 |
35 | 13 828 | 11 626 | 2 202 | 1 295 573 |
36 | 13 828 | 11 606 | 2 222 | 1 293 350 |
37 | 13 828 | 11 586 | 2 242 | 1 291 109 |
38 | 13 828 | 11 566 | 2 262 | 1 288 846 |
39 | 13 828 | 11 546 | 2 282 | 1 286 564 |
40 | 13 828 | 11 525 | 2 303 | 1 284 261 |
41 | 13 828 | 11 505 | 2 323 | 1 281 938 |
42 | 13 828 | 11 484 | 2 344 | 1 279 594 |
43 | 13 828 | 11 463 | 2 365 | 1 277 229 |
44 | 13 828 | 11 442 | 2 386 | 1 274 842 |
45 | 13 828 | 11 420 | 2 408 | 1 272 435 |
46 | 13 828 | 11 399 | 2 429 | 1 270 005 |
47 | 13 828 | 11 377 | 2 451 | 1 267 554 |
48 | 13 828 | 11 355 | 2 473 | 1 265 081 |
49 | 13 828 | 11 333 | 2 495 | 1 262 586 |
50 | 13 828 | 11 311 | 2 518 | 1 260 068 |
51 | 13 828 | 11 288 | 2 540 | 1 257 528 |
52 | 13 828 | 11 265 | 2 563 | 1 254 965 |
53 | 13 828 | 11 242 | 2 586 | 1 252 380 |
54 | 13 828 | 11 219 | 2 609 | 1 249 771 |
55 | 13 828 | 11 196 | 2 632 | 1 247 138 |
56 | 13 828 | 11 172 | 2 656 | 1 244 482 |
57 | 13 828 | 11 148 | 2 680 | 1 241 802 |
58 | 13 828 | 11 124 | 2 704 | 1 239 099 |
59 | 13 828 | 11 100 | 2 728 | 1 236 371 |
60 | 13 828 | 11 076 | 2 752 | 1 233 618 |
61 | 13 828 | 11 051 | 2 777 | 1 230 841 |
62 | 13 828 | 11 026 | 2 802 | 1 228 039 |
63 | 13 828 | 11 001 | 2 827 | 1 225 212 |
64 | 13 828 | 10 976 | 2 852 | 1 222 360 |
65 | 13 828 | 10 950 | 2 878 | 1 219 482 |
66 | 13 828 | 10 925 | 2 904 | 1 216 578 |
67 | 13 828 | 10 899 | 2 930 | 1 213 649 |
68 | 13 828 | 10 872 | 2 956 | 1 210 693 |
69 | 13 828 | 10 846 | 2 982 | 1 207 710 |
70 | 13 828 | 10 819 | 3 009 | 1 204 701 |
71 | 13 828 | 10 792 | 3 036 | 1 201 665 |
72 | 13 828 | 10 765 | 3 063 | 1 198 602 |
73 | 13 828 | 10 737 | 3 091 | 1 195 511 |
74 | 13 828 | 10 710 | 3 118 | 1 192 393 |
75 | 13 828 | 10 682 | 3 146 | 1 189 246 |
76 | 13 828 | 10 654 | 3 175 | 1 186 072 |
77 | 13 828 | 10 625 | 3 203 | 1 182 869 |
78 | 13 828 | 10 597 | 3 232 | 1 179 637 |
79 | 13 828 | 10 568 | 3 261 | 1 176 376 |
80 | 13 828 | 10 538 | 3 290 | 1 173 086 |
81 | 13 828 | 10 509 | 3 319 | 1 169 767 |
82 | 13 828 | 10 479 | 3 349 | 1 166 418 |
83 | 13 828 | 10 449 | 3 379 | 1 163 039 |
84 | 13 828 | 10 419 | 3 409 | 1 159 630 |
85 | 13 828 | 10 388 | 3 440 | 1 156 190 |
86 | 13 828 | 10 358 | 3 471 | 1 152 719 |
87 | 13 828 | 10 326 | 3 502 | 1 149 217 |
88 | 13 828 | 10 295 | 3 533 | 1 145 684 |
89 | 13 828 | 10 263 | 3 565 | 1 142 119 |
90 | 13 828 | 10 231 | 3 597 | 1 138 523 |
91 | 13 828 | 10 199 | 3 629 | 1 134 894 |
92 | 13 828 | 10 167 | 3 661 | 1 131 232 |
93 | 13 828 | 10 134 | 3 694 | 1 127 538 |
94 | 13 828 | 10 101 | 3 727 | 1 123 811 |
95 | 13 828 | 10 067 | 3 761 | 1 120 050 |
96 | 13 828 | 10 034 | 3 794 | 1 116 255 |
97 | 13 828 | 10 000 | 3 828 | 1 112 427 |
98 | 13 828 | 9 965 | 3 863 | 1 108 564 |
99 | 13 828 | 9 931 | 3 897 | 1 104 667 |
100 | 13 828 | 9 896 | 3 932 | 1 100 735 |
101 | 13 828 | 9 861 | 3 967 | 1 096 767 |
102 | 13 828 | 9 825 | 4 003 | 1 092 764 |
103 | 13 828 | 9 789 | 4 039 | 1 088 725 |
104 | 13 828 | 9 753 | 4 075 | 1 084 650 |
105 | 13 828 | 9 717 | 4 112 | 1 080 539 |
106 | 13 828 | 9 680 | 4 148 | 1 076 390 |
107 | 13 828 | 9 643 | 4 186 | 1 072 205 |
108 | 13 828 | 9 605 | 4 223 | 1 067 982 |
109 | 13 828 | 9 567 | 4 261 | 1 063 721 |
110 | 13 828 | 9 529 | 4 299 | 1 059 422 |
111 | 13 828 | 9 491 | 4 338 | 1 055 084 |
112 | 13 828 | 9 452 | 4 376 | 1 050 708 |
113 | 13 828 | 9 413 | 4 416 | 1 046 292 |
114 | 13 828 | 9 373 | 4 455 | 1 041 837 |
115 | 13 828 | 9 333 | 4 495 | 1 037 342 |
116 | 13 828 | 9 293 | 4 535 | 1 032 807 |
117 | 13 828 | 9 252 | 4 576 | 1 028 231 |
118 | 13 828 | 9 211 | 4 617 | 1 023 614 |
119 | 13 828 | 9 170 | 4 658 | 1 018 955 |
120 | 13 828 | 9 128 | 4 700 | 1 014 255 |
121 | 13 828 | 9 086 | 4 742 | 1 009 513 |
122 | 13 828 | 9 044 | 4 785 | 1 004 728 |
123 | 13 828 | 9 001 | 4 828 | 999 901 |
124 | 13 828 | 8 957 | 4 871 | 995 030 |
125 | 13 828 | 8 914 | 4 914 | 990 116 |
126 | 13 828 | 8 870 | 4 958 | 985 157 |
127 | 13 828 | 8 825 | 5 003 | 980 154 |
128 | 13 828 | 8 781 | 5 048 | 975 107 |
129 | 13 828 | 8 735 | 5 093 | 970 014 |
130 | 13 828 | 8 690 | 5 139 | 964 875 |
131 | 13 828 | 8 644 | 5 185 | 959 691 |
132 | 13 828 | 8 597 | 5 231 | 954 460 |
133 | 13 828 | 8 550 | 5 278 | 949 182 |
134 | 13 828 | 8 503 | 5 325 | 943 857 |
135 | 13 828 | 8 455 | 5 373 | 938 484 |
136 | 13 828 | 8 407 | 5 421 | 933 063 |
137 | 13 828 | 8 359 | 5 470 | 927 593 |
138 | 13 828 | 8 310 | 5 519 | 922 075 |
139 | 13 828 | 8 260 | 5 568 | 916 507 |
140 | 13 828 | 8 210 | 5 618 | 910 889 |
141 | 13 828 | 8 160 | 5 668 | 905 221 |
142 | 13 828 | 8 109 | 5 719 | 899 502 |
143 | 13 828 | 8 058 | 5 770 | 893 732 |
144 | 13 828 | 8 006 | 5 822 | 887 910 |
145 | 13 828 | 7 954 | 5 874 | 882 036 |
146 | 13 828 | 7 902 | 5 927 | 876 109 |
147 | 13 828 | 7 848 | 5 980 | 870 129 |
148 | 13 828 | 7 795 | 6 033 | 864 096 |
149 | 13 828 | 7 741 | 6 087 | 858 009 |
150 | 13 828 | 7 686 | 6 142 | 851 867 |
151 | 13 828 | 7 631 | 6 197 | 845 670 |
152 | 13 828 | 7 576 | 6 252 | 839 417 |
153 | 13 828 | 7 520 | 6 308 | 833 109 |
154 | 13 828 | 7 463 | 6 365 | 826 744 |
155 | 13 828 | 7 406 | 6 422 | 820 322 |
156 | 13 828 | 7 349 | 6 480 | 813 843 |
157 | 13 828 | 7 291 | 6 538 | 807 305 |
158 | 13 828 | 7 232 | 6 596 | 800 709 |
159 | 13 828 | 7 173 | 6 655 | 794 054 |
160 | 13 828 | 7 113 | 6 715 | 787 339 |
161 | 13 828 | 7 053 | 6 775 | 780 564 |
162 | 13 828 | 6 993 | 6 836 | 773 728 |
163 | 13 828 | 6 931 | 6 897 | 766 831 |
164 | 13 828 | 6 870 | 6 959 | 759 873 |
165 | 13 828 | 6 807 | 7 021 | 752 852 |
166 | 13 828 | 6 744 | 7 084 | 745 768 |
167 | 13 828 | 6 681 | 7 147 | 738 620 |
168 | 13 828 | 6 617 | 7 211 | 731 409 |
169 | 13 828 | 6 552 | 7 276 | 724 133 |
170 | 13 828 | 6 487 | 7 341 | 716 792 |
171 | 13 828 | 6 421 | 7 407 | 709 385 |
172 | 13 828 | 6 355 | 7 473 | 701 911 |
173 | 13 828 | 6 288 | 7 540 | 694 371 |
174 | 13 828 | 6 220 | 7 608 | 686 763 |
175 | 13 828 | 6 152 | 7 676 | 679 087 |
176 | 13 828 | 6 083 | 7 745 | 671 343 |
177 | 13 828 | 6 014 | 7 814 | 663 529 |
178 | 13 828 | 5 944 | 7 884 | 655 644 |
179 | 13 828 | 5 873 | 7 955 | 647 690 |
180 | 13 828 | 5 802 | 8 026 | 639 664 |
181 | 13 828 | 5 730 | 8 098 | 631 566 |
182 | 13 828 | 5 658 | 8 170 | 623 395 |
183 | 13 828 | 5 585 | 8 244 | 615 152 |
184 | 13 828 | 5 511 | 8 317 | 606 834 |
185 | 13 828 | 5 436 | 8 392 | 598 442 |
186 | 13 828 | 5 361 | 8 467 | 589 975 |
187 | 13 828 | 5 285 | 8 543 | 581 432 |
188 | 13 828 | 5 209 | 8 620 | 572 812 |
189 | 13 828 | 5 131 | 8 697 | 564 116 |
190 | 13 828 | 5 054 | 8 775 | 555 341 |
191 | 13 828 | 4 975 | 8 853 | 546 488 |
192 | 13 828 | 4 896 | 8 933 | 537 555 |
193 | 13 828 | 4 816 | 9 013 | 528 543 |
194 | 13 828 | 4 735 | 9 093 | 519 449 |
195 | 13 828 | 4 653 | 9 175 | 510 274 |
196 | 13 828 | 4 571 | 9 257 | 501 017 |
197 | 13 828 | 4 488 | 9 340 | 491 677 |
198 | 13 828 | 4 405 | 9 424 | 482 254 |
199 | 13 828 | 4 320 | 9 508 | 472 746 |
200 | 13 828 | 4 235 | 9 593 | 463 153 |
201 | 13 828 | 4 149 | 9 679 | 453 473 |
202 | 13 828 | 4 062 | 9 766 | 443 708 |
203 | 13 828 | 3 975 | 9 853 | 433 854 |
204 | 13 828 | 3 887 | 9 942 | 423 913 |
205 | 13 828 | 3 798 | 10 031 | 413 882 |
206 | 13 828 | 3 708 | 10 121 | 403 761 |
207 | 13 828 | 3 617 | 10 211 | 393 550 |
208 | 13 828 | 3 526 | 10 303 | 383 248 |
209 | 13 828 | 3 433 | 10 395 | 372 853 |
210 | 13 828 | 3 340 | 10 488 | 362 364 |
211 | 13 828 | 3 246 | 10 582 | 351 782 |
212 | 13 828 | 3 151 | 10 677 | 341 106 |
213 | 13 828 | 3 056 | 10 772 | 330 333 |
214 | 13 828 | 2 959 | 10 869 | 319 464 |
215 | 13 828 | 2 862 | 10 966 | 308 498 |
216 | 13 828 | 2 764 | 11 065 | 297 433 |
217 | 13 828 | 2 665 | 11 164 | 286 269 |
218 | 13 828 | 2 564 | 11 264 | 275 006 |
219 | 13 828 | 2 464 | 11 365 | 263 641 |
220 | 13 828 | 2 362 | 11 466 | 252 175 |
221 | 13 828 | 2 259 | 11 569 | 240 606 |
222 | 13 828 | 2 155 | 11 673 | 228 933 |
223 | 13 828 | 2 051 | 11 777 | 217 155 |
224 | 13 828 | 1 945 | 11 883 | 205 272 |
225 | 13 828 | 1 839 | 11 989 | 193 283 |
226 | 13 828 | 1 731 | 12 097 | 181 186 |
227 | 13 828 | 1 623 | 12 205 | 168 981 |
228 | 13 828 | 1 514 | 12 314 | 156 667 |
229 | 13 828 | 1 403 | 12 425 | 144 242 |
230 | 13 828 | 1 292 | 12 536 | 131 706 |
231 | 13 828 | 1 180 | 12 648 | 119 058 |
232 | 13 828 | 1 067 | 12 762 | 106 296 |
233 | 13 828 | 952 | 12 876 | 93 420 |
234 | 13 828 | 837 | 12 991 | 80 429 |
235 | 13 828 | 721 | 13 108 | 67 321 |
236 | 13 828 | 603 | 13 225 | 54 096 |
237 | 13 828 | 485 | 13 344 | 40 752 |
238 | 13 828 | 365 | 13 463 | 27 289 |
239 | 13 828 | 244 | 13 584 | 13 705 |
240 | 13 828 | 123 | 13 705 | 0 |