Accommodation
Ground Floor: | |
Office 1 | 20.04 sq.m. |
Office 2 | 18.7 sq.m. |
Studio | 36.39 sq.m. |
Total | 75.13 sq.m. |
First Floor | |
Office 1 | 14.45 sq.m. |
Office 2 | 20.40 sq.m. |
Office 3 | 18.59 sq.m. |
Office 4 | 23.87 sq.m. |
Total | 77.31 sq.m. |
Note: independent WC on ground floor | |
Second Floor | |
Reception | 8.18 sq.m. |
Office 1 | 60.48 sq.m. |
Office 2 | 20 sq.m. |
Total | 88.66 sq.m. |
WC and Cloakroom | |
Courtyard Buildings | |
Waiting Area | 9 sq.m. |
Cloakroom | 2.8 sq.m. with W.C. off |
Kitchenette | 7.7 sq.m. |
Corner Office | 8.92 sq.m. |
Larger Office | 33.03 sq.m. |
Total | 61.50 sq.m. |
Combined Total Net Internal Area is c. 302.6 sq.m. / 3,257 sq.ft. |
Planning and Zoning
Under the Dublin City Council Development Plan 2022-2028, the property is located within an area zoned Objective Z2: “to protect and / or improve the amenities of residential conservation areas.”
The property is a Protected Structure (Ref. No. 4005)
Tenancy Schedule
Unit | Tenant | 3 yr Lease Commence | Annual Rent | Insurance & Service Charge | Paid by Tenant Rates 2024 | |
ONE | 2nd Flr-Entire 996 sq.ft. | Samson Films | 01/07/2024 | €31,872.00 @ €32 sq.ft. | €1,100.00 | €1,972.34 |
TWO | 1st Flr – Entire 871 sq.ft. | Henchion + Reuters | 01/07/2024 | €27,870.00 @ €32 sq.ft. | €1,100.00 | €1,188.33 €617.71 |
THREE | Gnd Flr – 2 Offices 388 sq.ft. | Courtyard Media | 01/07/2024 | €10,864.00 @ €28 sq.ft. | €300.00 | €1,451.48 |
FOUR | Gnd Flr – Studio 470 sq.ft. | Courtyard Media | 01/07/2024 | €13,160.00 @ €32 sq.ft. | €300 | €3,944.48 |
FIVE | Courtyard Offices 510 sq.ft. | Courtyard Media | 01/07/2024 | €16,320.00 @ €32 sq.ft. | €200 | |
€100,086.00 | €3,000.00 | €9,174.32 | ||||
Note: All tenants have signed deeds of renunciation of renewal rights and their leases provide for a rolling six month notice period. |
Proposal
We are instructed to offer the property for sale by Private Treaty guiding excess €1,500,000.
Investment Analysis
At the asking price, the property produces a gross initial yield of 6.7% or net initial yield of 6.1% after deducting standard acquisition costs (9.96%).
Note that with vacant possession available on a rolling six-month basis there is enormous asset management potential through repurposing (subject to planning consents).
BER – Exempt