Local Knowledge PropertyIntegrated Property Financial Advisory
CPA Public Practice·AFSL Since 2001·Licensed Real Estate·$300M+ Settled
Residence
Unit B3.01
Level 3
Extraordinary Coastal Collection: Where Ocean Views Meet Architectural Excellence Residences
ESTE — Unit B3.01 | 3B/2B/2C
11 Jennifer St Little Bay NSW 2036 · Little Bay, NSW 2036
58ASPIRE
$3,050,000
1.2% gross yield
Residence Configuration
3
Bedrooms
2
Bathrooms
2
Car Spaces
152.4m²
Total Area
Aspect: Building B
Financial Analysis
Purchase Price
$3,050,000
NSW Stamp Duty
$150,160
Est. Weekly Rent
$720/wk
Gross Yield
1.23%
Year 1 After-Tax Cashflow
$-47,800
Est. Mortgage (80% LVR)
$3445/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
With an ASPIRE Score™ of 58/100, this premium 3 bedroom apartment in Little Bay is positioned for investors focused on lifestyle-driven capital growth over immediate yield. The spacious 152.4m² residence in the 'Extraordinary Coastal Collection' offers a substantial family-sized floorplan within a landmark development, encapsulating the suburb's exclusive coastal lifestyle. The annual cashflow position of $-47,800 underscores this as a long-term, high-conviction strategy, leveraging Little Bay's proven 35.4% 5-year unit growth against a current low 1.8% vacancy rate for sustained asset appreciation.
Explore Other Residences
Related Insights
Little Bay Suburb Profile
2036 · Median $920K
Property Insights
Crows Nest 2026 Market Analysis: Top Sydney Villages
Discover Crows Nest's property market potential in 2026, featuring data-driven insights on unit growth, investment oppor
Little Bay Investment: A Coastal Gem in Sydney
Discover why Little Bay is Sydney's hidden gem for investors! With its prime walkability and impressive rental yields, t
Discovering Little Bay Lifestyle: Affordable Coastal Living
Discover the charm of Little Bay, NSW 2036, where coastal living meets community vibes—offering a unique lifestyle witho
Quick Summary
Property Typeproject
Level3
AspectBuilding B
Deposit (20%)$610,000
Loan Amount$2,440,000
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