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
$1,776
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
$680,000
Medium
$655,000
Low
$630,000
Confidence
Medium
This beautifully renovated beachside cottage in Port Willunga offers a relaxed coastal lifestyle. With modern updates influenced by the nearby beach and park, the open plan living space features a wood-fired heater and French doors leading to a stunning outdoor deck. The kitchen is a blend of style and functionality, boasting a timber finish and European appliances. The property includes three bedrooms, two luxurious bathrooms, and is situated on a spacious plot with subdivision approval. Ideal for a holiday retreat or investment, it's a short walk from the beach and local amenities.
Trusted by over 13k property buyers and counting...
Try Picki for FREE0%
80.8%
$770K
4.3%
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-
-$11,410
4.6%
Asking Price
-
Estimated Purchase Price
$655,000
Stamp Duty
$29,855
Transfer Fee
$6,179
Conveyancing
$1,226
Deposit (10%)
$65,500
Reg. Mortgage
$187
LMI Premium
$18,858
Renovation Costs
-
Total Cash/Equity Required
$122,355
Assumptions
Year 1
Year 10
Rent Received
+4.0% PA
$30,160
$42,927
Property Management
+7.7% PA
$2,322
$3,305
Rates
+3.0% PA
$1,710
$2,231
Water
+3.0% PA
$1,271
$1,658
Insurance
+3.0% PA
$1,250
$1,631
Repairs & Maintenance
+3.0% PA
$1,000
$1,305
Net Operating Income
$22,607
$32,796
Interest Repayments
$38,907
$38,907
Net Cashflow Before Tax
-$16,300
-$6,111
Depreciation
-
-
Tax Offset
-$4,890
-$1,833
Net Cashflow After Tax
-$11,410
-$4,277
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%
$699,540
$1,264,602
Loan Balance
I.O
$589,500
$589,500
$110,040
$675,102
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
Retail Trade - 15.0%
Health Care and Social Assistance - 15.0%
Manufacturing - 11.0%
Education and Training - 11.0%
Others - 48.0%
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 FREEAverage 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 FREEMonthly % 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
