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 52 micro units between 24 and 27sqm. North and South oriented apartments with balcony 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.
21 parking bays compulsory at 4.625.000 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 | 25 795 | 22 761 | 3 034 | 2 537 735 |
2 | 25 795 | 22 734 | 3 061 | 2 534 675 |
3 | 25 795 | 22 706 | 3 088 | 2 531 587 |
4 | 25 795 | 22 679 | 3 116 | 2 528 471 |
5 | 25 795 | 22 651 | 3 144 | 2 525 327 |
6 | 25 795 | 22 623 | 3 172 | 2 522 155 |
7 | 25 795 | 22 594 | 3 200 | 2 518 955 |
8 | 25 795 | 22 566 | 3 229 | 2 515 726 |
9 | 25 795 | 22 537 | 3 258 | 2 512 468 |
10 | 25 795 | 22 508 | 3 287 | 2 509 181 |
11 | 25 795 | 22 478 | 3 317 | 2 505 864 |
12 | 25 795 | 22 448 | 3 346 | 2 502 518 |
13 | 25 795 | 22 418 | 3 376 | 2 499 142 |
14 | 25 795 | 22 388 | 3 406 | 2 495 735 |
15 | 25 795 | 22 358 | 3 437 | 2 492 298 |
16 | 25 795 | 22 327 | 3 468 | 2 488 830 |
17 | 25 795 | 22 296 | 3 499 | 2 485 332 |
18 | 25 795 | 22 264 | 3 530 | 2 481 801 |
19 | 25 795 | 22 233 | 3 562 | 2 478 240 |
20 | 25 795 | 22 201 | 3 594 | 2 474 646 |
21 | 25 795 | 22 169 | 3 626 | 2 471 020 |
22 | 25 795 | 22 136 | 3 658 | 2 467 362 |
23 | 25 795 | 22 103 | 3 691 | 2 463 670 |
24 | 25 795 | 22 070 | 3 724 | 2 459 946 |
25 | 25 795 | 22 037 | 3 758 | 2 456 189 |
26 | 25 795 | 22 003 | 3 791 | 2 452 397 |
27 | 25 795 | 21 969 | 3 825 | 2 448 572 |
28 | 25 795 | 21 935 | 3 859 | 2 444 713 |
29 | 25 795 | 21 901 | 3 894 | 2 440 818 |
30 | 25 795 | 21 866 | 3 929 | 2 436 890 |
31 | 25 795 | 21 830 | 3 964 | 2 432 925 |
32 | 25 795 | 21 795 | 4 000 | 2 428 926 |
33 | 25 795 | 21 759 | 4 035 | 2 424 890 |
34 | 25 795 | 21 723 | 4 072 | 2 420 819 |
35 | 25 795 | 21 686 | 4 108 | 2 416 710 |
36 | 25 795 | 21 650 | 4 145 | 2 412 565 |
37 | 25 795 | 21 613 | 4 182 | 2 408 383 |
38 | 25 795 | 21 575 | 4 220 | 2 404 164 |
39 | 25 795 | 21 537 | 4 257 | 2 399 907 |
40 | 25 795 | 21 499 | 4 295 | 2 395 611 |
41 | 25 795 | 21 461 | 4 334 | 2 391 277 |
42 | 25 795 | 21 422 | 4 373 | 2 386 904 |
43 | 25 795 | 21 383 | 4 412 | 2 382 492 |
44 | 25 795 | 21 343 | 4 451 | 2 378 041 |
45 | 25 795 | 21 303 | 4 491 | 2 373 550 |
46 | 25 795 | 21 263 | 4 532 | 2 369 018 |
47 | 25 795 | 21 222 | 4 572 | 2 364 446 |
48 | 25 795 | 21 181 | 4 613 | 2 359 833 |
49 | 25 795 | 21 140 | 4 654 | 2 355 178 |
50 | 25 795 | 21 098 | 4 696 | 2 350 482 |
51 | 25 795 | 21 056 | 4 738 | 2 345 744 |
52 | 25 795 | 21 014 | 4 781 | 2 340 963 |
53 | 25 795 | 20 971 | 4 823 | 2 336 140 |
54 | 25 795 | 20 928 | 4 867 | 2 331 273 |
55 | 25 795 | 20 884 | 4 910 | 2 326 363 |
56 | 25 795 | 20 840 | 4 954 | 2 321 409 |
57 | 25 795 | 20 796 | 4 999 | 2 316 410 |
58 | 25 795 | 20 751 | 5 043 | 2 311 366 |
59 | 25 795 | 20 706 | 5 089 | 2 306 278 |
60 | 25 795 | 20 660 | 5 134 | 2 301 144 |
61 | 25 795 | 20 614 | 5 180 | 2 295 963 |
62 | 25 795 | 20 568 | 5 227 | 2 290 737 |
63 | 25 795 | 20 521 | 5 273 | 2 285 463 |
64 | 25 795 | 20 474 | 5 321 | 2 280 143 |
65 | 25 795 | 20 426 | 5 368 | 2 274 774 |
66 | 25 795 | 20 378 | 5 416 | 2 269 358 |
67 | 25 795 | 20 330 | 5 465 | 2 263 893 |
68 | 25 795 | 20 281 | 5 514 | 2 258 379 |
69 | 25 795 | 20 231 | 5 563 | 2 252 816 |
70 | 25 795 | 20 181 | 5 613 | 2 247 203 |
71 | 25 795 | 20 131 | 5 663 | 2 241 539 |
72 | 25 795 | 20 080 | 5 714 | 2 235 825 |
73 | 25 795 | 20 029 | 5 765 | 2 230 060 |
74 | 25 795 | 19 978 | 5 817 | 2 224 243 |
75 | 25 795 | 19 926 | 5 869 | 2 218 373 |
76 | 25 795 | 19 873 | 5 922 | 2 212 452 |
77 | 25 795 | 19 820 | 5 975 | 2 206 477 |
78 | 25 795 | 19 766 | 6 028 | 2 200 449 |
79 | 25 795 | 19 712 | 6 082 | 2 194 366 |
80 | 25 795 | 19 658 | 6 137 | 2 188 230 |
81 | 25 795 | 19 603 | 6 192 | 2 182 038 |
82 | 25 795 | 19 547 | 6 247 | 2 175 791 |
83 | 25 795 | 19 491 | 6 303 | 2 169 488 |
84 | 25 795 | 19 435 | 6 360 | 2 163 128 |
85 | 25 795 | 19 378 | 6 417 | 2 156 711 |
86 | 25 795 | 19 321 | 6 474 | 2 150 237 |
87 | 25 795 | 19 263 | 6 532 | 2 143 705 |
88 | 25 795 | 19 204 | 6 591 | 2 137 115 |
89 | 25 795 | 19 145 | 6 650 | 2 130 465 |
90 | 25 795 | 19 085 | 6 709 | 2 123 756 |
91 | 25 795 | 19 025 | 6 769 | 2 116 986 |
92 | 25 795 | 18 965 | 6 830 | 2 110 157 |
93 | 25 795 | 18 903 | 6 891 | 2 103 265 |
94 | 25 795 | 18 842 | 6 953 | 2 096 313 |
95 | 25 795 | 18 779 | 7 015 | 2 089 297 |
96 | 25 795 | 18 717 | 7 078 | 2 082 219 |
97 | 25 795 | 18 653 | 7 141 | 2 075 078 |
98 | 25 795 | 18 589 | 7 205 | 2 067 873 |
99 | 25 795 | 18 525 | 7 270 | 2 060 603 |
100 | 25 795 | 18 460 | 7 335 | 2 053 268 |
101 | 25 795 | 18 394 | 7 401 | 2 045 867 |
102 | 25 795 | 18 328 | 7 467 | 2 038 400 |
103 | 25 795 | 18 261 | 7 534 | 2 030 866 |
104 | 25 795 | 18 193 | 7 601 | 2 023 264 |
105 | 25 795 | 18 125 | 7 670 | 2 015 595 |
106 | 25 795 | 18 056 | 7 738 | 2 007 857 |
107 | 25 795 | 17 987 | 7 808 | 2 000 049 |
108 | 25 795 | 17 917 | 7 878 | 1 992 171 |
109 | 25 795 | 17 847 | 7 948 | 1 984 223 |
110 | 25 795 | 17 775 | 8 019 | 1 976 204 |
111 | 25 795 | 17 703 | 8 091 | 1 968 113 |
112 | 25 795 | 17 631 | 8 164 | 1 959 949 |
113 | 25 795 | 17 558 | 8 237 | 1 951 713 |
114 | 25 795 | 17 484 | 8 311 | 1 943 402 |
115 | 25 795 | 17 410 | 8 385 | 1 935 017 |
116 | 25 795 | 17 335 | 8 460 | 1 926 557 |
117 | 25 795 | 17 259 | 8 536 | 1 918 021 |
118 | 25 795 | 17 182 | 8 612 | 1 909 409 |
119 | 25 795 | 17 105 | 8 690 | 1 900 719 |
120 | 25 795 | 17 027 | 8 767 | 1 891 952 |
121 | 25 795 | 16 949 | 8 846 | 1 883 106 |
122 | 25 795 | 16 869 | 8 925 | 1 874 181 |
123 | 25 795 | 16 790 | 9 005 | 1 865 176 |
124 | 25 795 | 16 709 | 9 086 | 1 856 090 |
125 | 25 795 | 16 627 | 9 167 | 1 846 923 |
126 | 25 795 | 16 545 | 9 249 | 1 837 674 |
127 | 25 795 | 16 462 | 9 332 | 1 828 341 |
128 | 25 795 | 16 379 | 9 416 | 1 818 926 |
129 | 25 795 | 16 295 | 9 500 | 1 809 426 |
130 | 25 795 | 16 209 | 9 585 | 1 799 840 |
131 | 25 795 | 16 124 | 9 671 | 1 790 169 |
132 | 25 795 | 16 037 | 9 758 | 1 780 412 |
133 | 25 795 | 15 950 | 9 845 | 1 770 567 |
134 | 25 795 | 15 861 | 9 933 | 1 760 633 |
135 | 25 795 | 15 772 | 10 022 | 1 750 611 |
136 | 25 795 | 15 683 | 10 112 | 1 740 499 |
137 | 25 795 | 15 592 | 10 203 | 1 730 296 |
138 | 25 795 | 15 501 | 10 294 | 1 720 002 |
139 | 25 795 | 15 408 | 10 386 | 1 709 616 |
140 | 25 795 | 15 315 | 10 479 | 1 699 137 |
141 | 25 795 | 15 221 | 10 573 | 1 688 564 |
142 | 25 795 | 15 127 | 10 668 | 1 677 896 |
143 | 25 795 | 15 031 | 10 763 | 1 667 132 |
144 | 25 795 | 14 935 | 10 860 | 1 656 272 |
145 | 25 795 | 14 837 | 10 957 | 1 645 315 |
146 | 25 795 | 14 739 | 11 055 | 1 634 260 |
147 | 25 795 | 14 640 | 11 154 | 1 623 105 |
148 | 25 795 | 14 540 | 11 254 | 1 611 851 |
149 | 25 795 | 14 439 | 11 355 | 1 600 496 |
150 | 25 795 | 14 338 | 11 457 | 1 589 039 |
151 | 25 795 | 14 235 | 11 559 | 1 577 480 |
152 | 25 795 | 14 132 | 11 663 | 1 565 817 |
153 | 25 795 | 14 027 | 11 768 | 1 554 049 |
154 | 25 795 | 13 922 | 11 873 | 1 542 176 |
155 | 25 795 | 13 815 | 11 979 | 1 530 197 |
156 | 25 795 | 13 708 | 12 087 | 1 518 110 |
157 | 25 795 | 13 600 | 12 195 | 1 505 915 |
158 | 25 795 | 13 490 | 12 304 | 1 493 611 |
159 | 25 795 | 13 380 | 12 414 | 1 481 197 |
160 | 25 795 | 13 269 | 12 526 | 1 468 671 |
161 | 25 795 | 13 157 | 12 638 | 1 456 033 |
162 | 25 795 | 13 044 | 12 751 | 1 443 283 |
163 | 25 795 | 12 929 | 12 865 | 1 430 417 |
164 | 25 795 | 12 814 | 12 980 | 1 417 437 |
165 | 25 795 | 12 698 | 13 097 | 1 404 340 |
166 | 25 795 | 12 581 | 13 214 | 1 391 126 |
167 | 25 795 | 12 462 | 13 332 | 1 377 794 |
168 | 25 795 | 12 343 | 13 452 | 1 364 342 |
169 | 25 795 | 12 222 | 13 572 | 1 350 769 |
170 | 25 795 | 12 101 | 13 694 | 1 337 075 |
171 | 25 795 | 11 978 | 13 817 | 1 323 259 |
172 | 25 795 | 11 854 | 13 940 | 1 309 318 |
173 | 25 795 | 11 729 | 14 065 | 1 295 253 |
174 | 25 795 | 11 603 | 14 191 | 1 281 062 |
175 | 25 795 | 11 476 | 14 318 | 1 266 743 |
176 | 25 795 | 11 348 | 14 447 | 1 252 296 |
177 | 25 795 | 11 218 | 14 576 | 1 237 720 |
178 | 25 795 | 11 088 | 14 707 | 1 223 014 |
179 | 25 795 | 10 956 | 14 838 | 1 208 175 |
180 | 25 795 | 10 823 | 14 971 | 1 193 204 |
181 | 25 795 | 10 689 | 15 106 | 1 178 098 |
182 | 25 795 | 10 554 | 15 241 | 1 162 857 |
183 | 25 795 | 10 417 | 15 377 | 1 147 480 |
184 | 25 795 | 10 280 | 15 515 | 1 131 965 |
185 | 25 795 | 10 141 | 15 654 | 1 116 311 |
186 | 25 795 | 10 000 | 15 794 | 1 100 516 |
187 | 25 795 | 9 859 | 15 936 | 1 084 581 |
188 | 25 795 | 9 716 | 16 079 | 1 068 502 |
189 | 25 795 | 9 572 | 16 223 | 1 052 279 |
190 | 25 795 | 9 427 | 16 368 | 1 035 911 |
191 | 25 795 | 9 280 | 16 515 | 1 019 397 |
192 | 25 795 | 9 132 | 16 663 | 1 002 734 |
193 | 25 795 | 8 983 | 16 812 | 985 923 |
194 | 25 795 | 8 832 | 16 962 | 968 960 |
195 | 25 795 | 8 680 | 17 114 | 951 846 |
196 | 25 795 | 8 527 | 17 268 | 934 578 |
197 | 25 795 | 8 372 | 17 422 | 917 156 |
198 | 25 795 | 8 216 | 17 578 | 899 577 |
199 | 25 795 | 8 059 | 17 736 | 881 841 |
200 | 25 795 | 7 900 | 17 895 | 863 947 |
201 | 25 795 | 7 740 | 18 055 | 845 892 |
202 | 25 795 | 7 578 | 18 217 | 827 675 |
203 | 25 795 | 7 415 | 18 380 | 809 295 |
204 | 25 795 | 7 250 | 18 545 | 790 750 |
205 | 25 795 | 7 084 | 18 711 | 772 039 |
206 | 25 795 | 6 916 | 18 878 | 753 161 |
207 | 25 795 | 6 747 | 19 048 | 734 113 |
208 | 25 795 | 6 576 | 19 218 | 714 895 |
209 | 25 795 | 6 404 | 19 390 | 695 505 |
210 | 25 795 | 6 231 | 19 564 | 675 941 |
211 | 25 795 | 6 055 | 19 739 | 656 201 |
212 | 25 795 | 5 878 | 19 916 | 636 285 |
213 | 25 795 | 5 700 | 20 095 | 616 191 |
214 | 25 795 | 5 520 | 20 275 | 595 916 |
215 | 25 795 | 5 338 | 20 456 | 575 460 |
216 | 25 795 | 5 155 | 20 639 | 554 820 |
217 | 25 795 | 4 970 | 20 824 | 533 996 |
218 | 25 795 | 4 784 | 21 011 | 512 985 |
219 | 25 795 | 4 595 | 21 199 | 491 786 |
220 | 25 795 | 4 406 | 21 389 | 470 397 |
221 | 25 795 | 4 214 | 21 581 | 448 816 |
222 | 25 795 | 4 021 | 21 774 | 427 042 |
223 | 25 795 | 3 826 | 21 969 | 405 073 |
224 | 25 795 | 3 629 | 22 166 | 382 907 |
225 | 25 795 | 3 430 | 22 364 | 360 543 |
226 | 25 795 | 3 230 | 22 565 | 337 978 |
227 | 25 795 | 3 028 | 22 767 | 315 211 |
228 | 25 795 | 2 824 | 22 971 | 292 240 |
229 | 25 795 | 2 618 | 23 177 | 269 064 |
230 | 25 795 | 2 410 | 23 384 | 245 679 |
231 | 25 795 | 2 201 | 23 594 | 222 086 |
232 | 25 795 | 1 990 | 23 805 | 198 281 |
233 | 25 795 | 1 776 | 24 018 | 174 262 |
234 | 25 795 | 1 561 | 24 234 | 150 029 |
235 | 25 795 | 1 344 | 24 451 | 125 578 |
236 | 25 795 | 1 125 | 24 670 | 100 908 |
237 | 25 795 | 904 | 24 891 | 76 018 |
238 | 25 795 | 681 | 25 114 | 50 904 |
239 | 25 795 | 456 | 25 339 | 25 566 |
240 | 25 795 | 229 | 25 566 | 0 |