Property at a glance

22 Fortnam St, Banyo QLD

Key property facts for your initial investment assessment.

Bedrooms
—
Bathrooms
—
Car spaces
—
Cadastral area
Loading boundary data…
Know Before You Buy

22 Fortnam St, Banyo QLD Investor Report

22 Fortnam St, Banyo QLD is modelled as a lower-yield residential property that is materially negatively geared under the current assumptions.

Live Scenario

Investment snapshot

Purchase Price
$585,000
Rent / Week
$425
Gross Yield
3.78%
Pre-Tax Cashflow / Week
-$330
20Y Accumulated Cashflow
-$259,832
Break-Even Value Lift
44.42%
10Y Annual Growth Needed
3.74%

Key takeaway

At a purchase price of AUD 585,000 and estimated rent of AUD 425 per week, this scenario produces an estimated gross yield of 3.8% and after-tax cash flow of -AUD 194 per week.

Loss-recovery target: $844,832 (44.42% value lift).

Investment Cashflow Outlook

A compact view of year-one cashflow, long-term losses and the growth needed to recover them.

Year 1 Pre-Tax
-$17,175
20Y Accumulated Cashflow
-$259,832
Break-Even Value Lift
44.42%
Value increase from the current purchase price needed to recover projected 20-year cash losses.
Pre-Tax CashflowTax-Adjusted
20-Year Horizon
Loss Recovery Target
Property value needs to reach $844,832
This is the estimated sale value required to offset accumulated pre-tax cash losses over the projection period.
Strongest Pre-Tax Year
Year 20 at -$8,257
10Y Annual Growth Needed
3.74%
Compound yearly property growth needed to hit the break-even value within 10 years.
$0-$9k-$17kY1Y5Y10Y15Y20
Year 1
Pre-Tax-$17,175
Accumulated Tax Effect$7,073
Tax-Adjusted-$10,103
Year 5
Pre-Tax-$15,756
Accumulated Tax Effect$6,647
Tax-Adjusted-$9,109
Year 10
Pre-Tax-$13,330
Accumulated Tax Effect$5,799
Tax-Adjusted-$7,531
Year 20
Pre-Tax-$8,257
Accumulated Tax Effect$4,277
Tax-Adjusted-$3,980

In Year 1, the property is projected at -$17,175 before tax. Across 20 years, accumulated pre-tax cash flow totals -$259,832, which implies a break-even property value of $844,832.

Break-even value lift means the percentage increase from the current purchase price needed to recover projected cash losses before selling costs. To reach that recovery point within 10 years, the property would need compound annual growth of about 3.74%. The strongest pre-tax year in this view is Year 20 at -$8,257.

Loading report...

Rental evidence

Banyo rental trend

Compare the report rent with local median rental movement before you buy.

House Rentals

Quarterly median rent (weekly)

This trend reflects house rentals in Banyo (3 bedrooms). From Sept 2017 to Dec 2025, rents moved between $400 and $665. The latest reading is $665. Overall, rent is up $265 (66%) since Sept 2017.

Move your cursor over the line to see the rent

Local Context

22 Fortnam St, Banyo QLD sits in Banyo, QLD. Use the links below to compare cashflow reports for nearby suburbs and the wider state.