9 Bedroom Other for Sale in Umhlanga Rocks Umhlanga

  • R 8 950 000
  • R 73 475 Monthly payment
9 Bedroom Other for Sale in Umhlanga Rocks

Property Information & Features

  • Other Property Type
  • For Sale Listing Type
  • R 8 950 000 Asking Price
  • 9 Bedrooms
  • 9 Bathrooms
  • 1 600 m² Total Size
  • R 5 594 Price/m²
  • R 6 000 Rates & Taxes
  • Yes Security
  • Yes Staff Quarters
  • Yes Study/Office
  • Yes Swimming Pool

Property Description

BEACH FRONT GUEST HOUSE IDEALLY SITUATED IN A HIGHLY DESIRABLE AFFLUENT SUBURB OF LA LUCIA
The property has private direct access to the beach. Exceptionally well presented and efficiently run with an occupancy rate of 65% - 70%.
Guest House consists of 5 Double Rooms and 2 Family 2 bedroom units. Each guest room is air-conditioned, has a ceiling fan, flat screen TV and a kitchenette and tea/coffee station.
In addition a very comfortable 2 bedroom, 2 bathroom, 2 study owners / manager accommodation upstairs. Viewing is highly recommended.
Breakfast is served in the dining room and on the covered verandah. Seating for 20 people.
The selling Price includes all the fixtures and fittings, the furniture in the rooms, linen, dining room, kitchen, outside patios and braais. A beautiful pool flanked with lounges and the garden is beautifully lit at night.
Excellent turnover and figures will be available after viewing.
Viewing is highly recommended.

BEACH FRONT GUEST HOUSE IDEALLY SITUATED IN A HIGHLY DESIRABLE AFFLUENT SUBURB OF LA LUCIA
The property has private direct access to the beach. Exceptionally well presented and efficiently run with an occupancy rate of 65% - 70%.
Guest House consists of 5 Double Rooms and 2 Family 2 bedroom units. Each guest room is air-conditioned, has a ceiling fan, flat screen TV and a kitchenette and tea/coffee station.
In addition a very comfortable 2 bedroom, 2 bathroom, 2 study owners / manager accommodation upstairs. Viewing is highly recommended.
Breakfast is served in the dining room and on the covered verandah. Seating for 20 people.
The selling Price includes all the fixtures and fittings, the furniture in the rooms, linen, dining room, kitchen, outside patios and braais. A beautiful pool flanked with lounges and the garden is beautifully lit at night.
Excellent turnover and figures will be available after viewing.
Viewing is highly recommended.


Monthly Payment / Amortisation

R
R
%
Instalment
R 66 127 / month
Total Cost
R 15 870 578
# Total Payment Interest Portion Capital Portion Balance
1 66 127 52 022 14 106 8 040 894
2 66 127 51 931 14 197 8 026 698
3 66 127 51 839 14 288 8 012 410
4 66 127 51 747 14 381 7 998 029
5 66 127 51 654 14 473 7 983 555
6 66 127 51 560 14 567 7 968 989
7 66 127 51 466 14 661 7 954 327
8 66 127 51 372 14 756 7 939 572
9 66 127 51 276 14 851 7 924 721
10 66 127 51 180 14 947 7 909 774
11 66 127 51 084 15 043 7 894 730
12 66 127 50 987 15 141 7 879 590
13 66 127 50 889 15 238 7 864 351
14 66 127 50 791 15 337 7 849 015
15 66 127 50 692 15 436 7 833 579
16 66 127 50 592 15 536 7 818 043
17 66 127 50 492 15 636 7 802 407
18 66 127 50 391 15 737 7 786 670
19 66 127 50 289 15 838 7 770 832
20 66 127 50 187 15 941 7 754 891
21 66 127 50 084 16 044 7 738 847
22 66 127 49 980 16 147 7 722 700
23 66 127 49 876 16 252 7 706 448
24 66 127 49 771 16 357 7 690 092
25 66 127 49 665 16 462 7 673 630
26 66 127 49 559 16 569 7 657 061
27 66 127 49 452 16 676 7 640 386
28 66 127 49 344 16 783 7 623 602
29 66 127 49 236 16 892 7 606 711
30 66 127 49 127 17 001 7 589 710
31 66 127 49 017 17 111 7 572 599
32 66 127 48 906 17 221 7 555 378
33 66 127 48 795 17 332 7 538 046
34 66 127 48 683 17 444 7 520 602
35 66 127 48 571 17 557 7 503 045
36 66 127 48 457 17 670 7 485 375
37 66 127 48 343 17 784 7 467 590
38 66 127 48 228 17 899 7 449 691
39 66 127 48 113 18 015 7 431 676
40 66 127 47 996 18 131 7 413 545
41 66 127 47 879 18 248 7 395 297
42 66 127 47 761 18 366 7 376 931
43 66 127 47 643 18 485 7 358 446
44 66 127 47 523 18 604 7 339 842
45 66 127 47 403 18 724 7 321 118
46 66 127 47 282 18 845 7 302 273
47 66 127 47 161 18 967 7 283 306
48 66 127 47 038 19 089 7 264 216
49 66 127 46 915 19 213 7 245 004
50 66 127 46 791 19 337 7 225 667
51 66 127 46 666 19 462 7 206 205
52 66 127 46 540 19 587 7 186 618
53 66 127 46 414 19 714 7 166 904
54 66 127 46 286 19 841 7 147 063
55 66 127 46 158 19 969 7 127 094
56 66 127 46 029 20 098 7 106 995
57 66 127 45 899 20 228 7 086 767
58 66 127 45 769 20 359 7 066 409
59 66 127 45 637 20 490 7 045 918
60 66 127 45 505 20 623 7 025 296
61 66 127 45 372 20 756 7 004 540
62 66 127 45 238 20 890 6 983 650
63 66 127 45 103 21 025 6 962 626
64 66 127 44 967 21 160 6 941 465
65 66 127 44 830 21 297 6 920 168
66 66 127 44 693 21 435 6 898 734
67 66 127 44 554 21 573 6 877 160
68 66 127 44 415 21 712 6 855 448
69 66 127 44 275 21 853 6 833 595
70 66 127 44 134 21 994 6 811 602
71 66 127 43 992 22 136 6 789 466
72 66 127 43 849 22 279 6 767 187
73 66 127 43 705 22 423 6 744 764
74 66 127 43 560 22 567 6 722 197
75 66 127 43 414 22 713 6 699 484
76 66 127 43 267 22 860 6 676 624
77 66 127 43 120 23 008 6 653 616
78 66 127 42 971 23 156 6 630 460
79 66 127 42 822 23 306 6 607 154
80 66 127 42 671 23 456 6 583 698
81 66 127 42 520 23 608 6 560 091
82 66 127 42 367 23 760 6 536 330
83 66 127 42 214 23 914 6 512 417
84 66 127 42 059 24 068 6 488 349
85 66 127 41 904 24 223 6 464 125
86 66 127 41 747 24 380 6 439 745
87 66 127 41 590 24 537 6 415 208
88 66 127 41 432 24 696 6 390 512
89 66 127 41 272 24 855 6 365 657
90 66 127 41 112 25 016 6 340 641
91 66 127 40 950 25 177 6 315 463
92 66 127 40 787 25 340 6 290 123
93 66 127 40 624 25 504 6 264 620
94 66 127 40 459 25 668 6 238 951
95 66 127 40 293 25 834 6 213 117
96 66 127 40 126 26 001 6 187 116
97 66 127 39 958 26 169 6 160 947
98 66 127 39 789 26 338 6 134 609
99 66 127 39 619 26 508 6 108 101
100 66 127 39 448 26 679 6 081 422
101 66 127 39 276 26 852 6 054 570
102 66 127 39 102 27 025 6 027 545
103 66 127 38 928 27 200 6 000 346
104 66 127 38 752 27 375 5 972 971
105 66 127 38 575 27 552 5 945 419
106 66 127 38 397 27 730 5 917 689
107 66 127 38 218 27 909 5 889 780
108 66 127 38 038 28 089 5 861 691
109 66 127 37 857 28 271 5 833 420
110 66 127 37 674 28 453 5 804 967
111 66 127 37 490 28 637 5 776 330
112 66 127 37 305 28 822 5 747 508
113 66 127 37 119 29 008 5 718 500
114 66 127 36 932 29 195 5 689 304
115 66 127 36 743 29 384 5 659 920
116 66 127 36 554 29 574 5 630 346
117 66 127 36 363 29 765 5 600 582
118 66 127 36 170 29 957 5 570 625
119 66 127 35 977 30 150 5 540 474
120 66 127 35 782 30 345 5 510 129
121 66 127 35 586 30 541 5 479 588
122 66 127 35 389 30 738 5 448 850
123 66 127 35 190 30 937 5 417 913
124 66 127 34 991 31 137 5 386 776
125 66 127 34 790 31 338 5 355 438
126 66 127 34 587 31 540 5 323 898
127 66 127 34 384 31 744 5 292 154
128 66 127 34 178 31 949 5 260 205
129 66 127 33 972 32 155 5 228 050
130 66 127 33 764 32 363 5 195 687
131 66 127 33 555 32 572 5 163 115
132 66 127 33 345 32 782 5 130 333
133 66 127 33 133 32 994 5 097 339
134 66 127 32 920 33 207 5 064 132
135 66 127 32 706 33 422 5 030 710
136 66 127 32 490 33 637 4 997 073
137 66 127 32 273 33 855 4 963 218
138 66 127 32 054 34 073 4 929 145
139 66 127 31 834 34 293 4 894 851
140 66 127 31 613 34 515 4 860 336
141 66 127 31 390 34 738 4 825 599
142 66 127 31 165 34 962 4 790 637
143 66 127 30 940 35 188 4 755 449
144 66 127 30 712 35 415 4 720 034
145 66 127 30 484 35 644 4 684 390
146 66 127 30 253 35 874 4 648 516
147 66 127 30 022 36 106 4 612 410
148 66 127 29 788 36 339 4 576 071
149 66 127 29 554 36 574 4 539 497
150 66 127 29 318 36 810 4 502 688
151 66 127 29 080 37 048 4 465 640
152 66 127 28 841 37 287 4 428 353
153 66 127 28 600 37 528 4 390 826
154 66 127 28 357 37 770 4 353 056
155 66 127 28 113 38 014 4 315 042
156 66 127 27 868 38 259 4 276 782
157 66 127 27 621 38 507 4 238 276
158 66 127 27 372 38 755 4 199 521
159 66 127 27 122 39 006 4 160 515
160 66 127 26 870 39 257 4 121 258
161 66 127 26 616 39 511 4 081 747
162 66 127 26 361 39 766 4 041 981
163 66 127 26 104 40 023 4 001 958
164 66 127 25 846 40 281 3 961 676
165 66 127 25 586 40 542 3 921 135
166 66 127 25 324 40 803 3 880 331
167 66 127 25 060 41 067 3 839 264
168 66 127 24 795 41 332 3 797 932
169 66 127 24 528 41 599 3 756 333
170 66 127 24 260 41 868 3 714 465
171 66 127 23 989 42 138 3 672 327
172 66 127 23 717 42 410 3 629 917
173 66 127 23 443 42 684 3 587 233
174 66 127 23 168 42 960 3 544 273
175 66 127 22 890 43 237 3 501 035
176 66 127 22 611 43 517 3 457 519
177 66 127 22 330 43 798 3 413 721
178 66 127 22 047 44 080 3 369 641
179 66 127 21 762 44 365 3 325 276
180 66 127 21 476 44 652 3 280 624
181 66 127 21 187 44 940 3 235 684
182 66 127 20 897 45 230 3 190 454
183 66 127 20 605 45 522 3 144 931
184 66 127 20 311 45 816 3 099 115
185 66 127 20 015 46 112 3 053 003
186 66 127 19 717 46 410 3 006 593
187 66 127 19 418 46 710 2 959 883
188 66 127 19 116 47 011 2 912 871
189 66 127 18 812 47 315 2 865 556
190 66 127 18 507 47 621 2 817 935
191 66 127 18 199 47 928 2 770 007
192 66 127 17 890 48 238 2 721 769
193 66 127 17 578 48 549 2 673 220
194 66 127 17 265 48 863 2 624 357
195 66 127 16 949 49 178 2 575 179
196 66 127 16 631 49 496 2 525 683
197 66 127 16 312 49 816 2 475 867
198 66 127 15 990 50 137 2 425 730
199 66 127 15 666 50 461 2 375 268
200 66 127 15 340 50 787 2 324 481
201 66 127 15 012 51 115 2 273 366
202 66 127 14 682 51 445 2 221 921
203 66 127 14 350 51 778 2 170 143
204 66 127 14 016 52 112 2 118 031
205 66 127 13 679 52 448 2 065 583
206 66 127 13 340 52 787 2 012 796
207 66 127 12 999 53 128 1 959 668
208 66 127 12 656 53 471 1 906 197
209 66 127 12 311 53 817 1 852 380
210 66 127 11 963 54 164 1 798 216
211 66 127 11 613 54 514 1 743 702
212 66 127 11 261 54 866 1 688 836
213 66 127 10 907 55 220 1 633 616
214 66 127 10 550 55 577 1 578 039
215 66 127 10 191 55 936 1 522 103
216 66 127 9 830 56 297 1 465 806
217 66 127 9 467 56 661 1 409 145
218 66 127 9 101 57 027 1 352 118
219 66 127 8 732 57 395 1 294 723
220 66 127 8 362 57 766 1 236 957
221 66 127 7 989 58 139 1 178 819
222 66 127 7 613 58 514 1 120 305
223 66 127 7 235 58 892 1 061 412
224 66 127 6 855 59 272 1 002 140
225 66 127 6 472 59 655 942 485
226 66 127 6 087 60 041 882 444
227 66 127 5 699 60 428 822 016
228 66 127 5 309 60 819 761 197
229 66 127 4 916 61 211 699 986
230 66 127 4 521 61 607 638 379
231 66 127 4 123 62 005 576 375
232 66 127 3 722 62 405 513 970
233 66 127 3 319 62 808 451 162
234 66 127 2 914 63 214 387 948
235 66 127 2 505 63 622 324 326
236 66 127 2 095 64 033 260 293
237 66 127 1 681 64 446 195 847
238 66 127 1 265 64 863 130 985
239 66 127 846 65 281 65 703
240 66 127 424 65 703 0

Get more info / Ask a question