The information provided is for general informational purposes only. While we strive for accuracy, we make no guarantees about the completeness or reliability of the content. Any reliance you place on this information is at your own risk, and we are not liable for any losses or damages arising from its use.
Additionally, our site may contain links to external websites, which we do not control. The inclusion of these links does not imply endorsement of their content. By using Picki, you accept this disclaimer and acknowledge that the information may not be suitable for all users.
© 2025 Picki. All rights reserved.
Withheld
$2,030
Unlock Appraised Value
Create a free account to access the tools and information you need to make the best property investment decisions.
Try Picki for FREEConfidence
High
High
$3,200,000
Medium
$3,000,000
Low
$2,800,000
Confidence
Medium
Experience a blend of coastal elegance and contemporary sophistication in this architectural masterpiece, nestled in the desirable Cabarita Beach area. This brand-new home features a striking facade with a unique rooftop garden, seamlessly integrating with its natural surroundings. The open-plan design showcases an expansive kitchen, dining, and sunken living space, all enriched with custom stonework and marble finishes. With a luxurious master suite, three additional bedrooms, a media room, and a secret loft, this residence exudes privacy, luxury, and impeccable design—a rare coastal retreat that offers a private oasis just minutes from local amenities and the pristine beach.
Trusted by over 13k property buyers and counting...
Try Picki for FREE0%
77.1%
$1.01M
509.7%
Unlock Property Investment Scores
Create a free account to access the tools and information you need to make the best property investment decisions.
Try Picki for FREE$45,000
-$85,901
2.1%
Asking Price
-
Estimated Purchase Price
$2,955,000
Stamp Duty
$145,580
Transfer Fee
$165
Conveyancing
$1,480
Deposit (10%)
$295,500
Reg. Mortgage
$164
LMI Premium
$83,502
Renovation Costs
-
Total Cash/Equity Required
$526,942
Assumptions
Year 1
Year 10
Rent Received
+4.0% PA
$62,400
$88,815
Property Management
+7.7% PA
$4,805
$6,839
Rates
+3.0% PA
$1,407
$1,836
Water
+3.0% PA
$1,127
$1,470
Insurance
+3.0% PA
$1,250
$1,631
Repairs & Maintenance
+3.0% PA
$1,000
$1,305
Net Operating Income
$52,811
$75,734
Interest Repayments
$175,527
$175,527
Net Cashflow Before Tax
-$122,716
-$99,793
Depreciation
-
-
Tax Offset
-$36,815
-$29,938
Net Cashflow After Tax
-$85,901
-$69,855
Unlock the power of Picki
Create a free account to access the tools and information you need to make the best property investment decisions.
Try Picki for FREEAssumptions
Year 1
Year 10
Property Value
6.8%
$3,204,000
$5,792,070
Loan Balance
I.O
$2,659,500
$2,659,500
$544,500
$3,132,570
Below are some similar properties in the area you may be interested in.
Location, Location, Location. Selecting an investment location set to grow, gentrify and prosper can set our investments up for success. So how do we find these High Performance locations across Australia? Property Investment is a science. Our Data Scientists have analyzed the most important factors that help identify when an area is set up for strong investment opportunities.
2021 Population
Suburbs
Health Care and Social Assistance - 18.0%
Retail Trade - 13.0%
Accommodation and Food Services - 11.0%
Education and Training - 9.0%
Others - 49.0%
Average Income
Create a free account to access the tools and information you need to make the best property investment decisions.
Trusted by over 13,000 property buyers and counting...
Try Picki for FREEDisclaimer: A dash (’-’) indicates that there is not enough data in this area over the past 12 months to provide accurate calculations for certain metrics.
Disclaimer: A dash (’-’) indicates that there is not enough data in this area over the past 12 months to provide accurate calculations for certain metrics.
Average Population
projected
for 2025 to 2027
Create a free account to access the tools and information you need to make the best property investment decisions.
Trusted by over 13,000 property buyers and counting...
Try Picki for FREEDisclaimer: A dash (’-’) indicates that there is not enough data in this area over the past 12 months to provide accurate calculations for certain metrics.
Monthly % Change in Median House Prices (Prev. Quarter)
Average Rental Yield
Average Vacancy Rate
Average Days of Supply
No data available
Average Population
Sold Price
Asking Price
