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.
$3.1M
$583,195
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
$3,600,000
Medium
$3,400,000
Low
$3,200,000
Confidence
Medium
Elegance meets tranquil beachside living at this exquisite Hamptons-style home, crafted by the prestigious Cahill Building Group. Situated steps from Birdrock Beach, the home offers breathtaking Port Phillip Bay views. It features immaculate design with a central glass atrium, high ceilings, and oak flooring. The primary living area includes a balcony terrace, framed by pristine water views. Entertainment is elevated with a poolside alfresco, high-spec BBQ kitchen, and a stunning solar and gas-heated pool and spa. The designer kitchen boasts porcelain benchtops and top-tier appliances. The main suite is a haven of luxury with a private balcony, ensuite, and walk-in robe. The property covers 34 squares of living on a 590 sqm block, with three additional bedrooms, a home office, two laundries, and a spacious four-car garage. Energy-efficient features and high-end amenities make this a prestigious beachside retreat, conveniently located near prestigious schools, golf courses, and wineries.
Trusted by over 13k property buyers and counting...
Try Picki for FREE0%
87.6%
$943K
4.7%
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-$415,000
-$118,253
1.8%
Asking Price
$3,550,000
Estimated Purchase Price
$3,815,000
Stamp Duty
$227,975
Transfer Fee
$3,616
Conveyancing
$1,196
Deposit (10%)
$381,500
Reg. Mortgage
$129
LMI Premium
$119,373
Renovation Costs
-
Total Cash/Equity Required
$734,338
Assumptions
Year 1
Year 10
Rent Received
+4.0% PA
$67,600
$96,216
Property Management
+7.7% PA
$5,205
$7,409
Rates
+3.0% PA
$1,452
$1,895
Water
+3.0% PA
$1,015
$1,324
Insurance
+3.0% PA
$1,250
$1,631
Repairs & Maintenance
+3.0% PA
$1,000
$1,305
Net Operating Income
$57,678
$82,653
Interest Repayments
$226,611
$226,611
Net Cashflow Before Tax
-$168,933
-$143,958
Depreciation
-
-
Tax Offset
-$50,680
-$43,188
Net Cashflow After Tax
-$118,253
-$100,771
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%
$3,631,200
$6,564,346
Loan Balance
I.O
$3,433,500
$3,433,500
$197,700
$3,130,846
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 - 14.0%
Health Care and Social Assistance - 14.0%
Construction - 11.0%
Accommodation and Food Services - 10.0%
Others - 51.0%
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
