Local Knowledge PropertyIntegrated Property Financial Advisory
CPA Public Practice·AFSL Since 2001·Licensed Real Estate·$300M+ Settled
Residence
Unit B2.02
Level 2
Extraordinary Coastal Collection: Where Ocean Views Meet Architectural Excellence Residences
ESTE — Unit B2.02 | 3B/2B/2C
11 Jennifer St Little Bay NSW 2036 · Little Bay, NSW 2036
58ASPIRE
$2,580,000
1.4% gross yield
Residence Configuration
3
Bedrooms
2
Bathrooms
2
Car Spaces
137.5m²
Total Area
Aspect: Building B
Financial Analysis
Purchase Price
$2,580,000
NSW Stamp Duty
$124,310
Est. Weekly Rent
$720/wk
Gross Yield
1.45%
Year 1 After-Tax Cashflow
$-37,485
Est. Mortgage (80% LVR)
$2914/wk
6.19% rate, 30yr P&I
Financial projections are estimates only. Yields assume median suburb rents. Stamp duty calculated on NSW 2025/26 rates. Seek independent financial advice.
About This Residence
While its ASPIRE Score™ of 58 suggests a cautious review, this $2,580,000 3-bedroom apartment in Little Bay offers a substantial 137.5m² layout in a premium coastal collection. The spacious 3 bed, 2 bath, 2 car configuration delivers a low-maintenance beachside lifestyle in a suburb with a strong 7.2% annual growth rate. Investors should note the estimated first-year cashflow of -$37,485 positions this for capital growth over immediate yield, leveraging Little Bay's 35.4% five-year unit growth trajectory.
Explore Other Residences
Related Insights
Little Bay Suburb Profile
2036 · Median $920K
Property Insights
Macquarie Park vs The Neighbourhood: 2113's Value Insights
Discover the key differences between Macquarie Park and The Neighbourhood in 2113, as we analyze property values, invest
Rhodes Living Profile: Walkability & Community Insights
Discover why Rhodes is a top-rated suburb for walkability and community vibes, blending easy transport access with a vib
Mastering Rhodes Unit Acquisition: A Financial Guide
Unlock the secrets of successful property investment in Sydney with our comprehensive guide on navigating stamp duty, op
Quick Summary
Property Typeproject
Level2
AspectBuilding B
Deposit (20%)$516,000
Loan Amount$2,064,000
Development Features
Coastal Collection of 1
2
3 and 4-bedroom residences
Now under construction. Move in late 2026.
Expansive balconies with uninterrupted ocean
golf course and national park views
Interiors with timeless finishes
generous layouts and abundant natural light
Secure resident parking with every home
Exclusive rooftop sanctuary with infinity pool
sauna
Technogym studio
BBQ and entertaining spaces
Minutes to coastal walks