Local Knowledge PropertyIntegrated Property Financial Advisory
CPA Public Practice·AFSL Since 2001·Licensed Real Estate·$300M+ Settled
Residence
Unit G0.01
Level 0
Extraordinary Coastal Collection: Where Ocean Views Meet Architectural Excellence Residences
ESTE — Unit G0.01 | 3B/2B/2C
11 Jennifer St Little Bay NSW 2036 · Little Bay, NSW 2036
58ASPIRE
$3,170,000
1.2% gross yield
Residence Configuration
3
Bedrooms
2
Bathrooms
2
Car Spaces
128.7m²
Total Area
Aspect: Building G
Financial Analysis
Purchase Price
$3,170,000
NSW Stamp Duty
$156,760
Est. Weekly Rent
$720/wk
Gross Yield
1.18%
Year 1 After-Tax Cashflow
$-50,434
Est. Mortgage (80% LVR)
$3581/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 opportunity requires investors to look beyond initial yield for its substantial 128.7m² footprint in a premium 3-bedroom configuration. Positioned within the Extraordinary Coastal Collection, it delivers a low-maintenance beachside lifestyle directly in Little Bay’s tightly held village. The projected first-year cashflow of -$50,434 underscores a strategy focused on long-term capital growth, leveraging the suburb’s impressive 35.4% five-year unit growth, rather than immediate rental income.
Explore Other Residences
Related Insights
Little Bay Suburb Profile
2036 · Median $920K
Property Insights
Negative Gearing Changes 2027: What Investors Must Know
Navigating the 2027 negative gearing changes? Discover how Crows Nest's grandfathered status impacts investors versus ne
Little Bay's $920K Median: Your Investment Blueprint
Discover how Little Bay's $920K median property price can inform your investment strategies, from optimizing stamp duty
Zetland Apartment Investment Guide: Yield & Growth Insights
Unlock the potential of Zetland apartments with a 5.1% rental yield and a strategic view on growth. Navigate post-2027 t
Quick Summary
Property Typeproject
Level0
AspectBuilding G
Deposit (20%)$634,000
Loan Amount$2,536,000
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