Property at a glance

Work, Store Create - Flexible Shed On Residential Land Near Main Street! Queenstown TAS

Key property facts for your initial investment assessment.

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

Work, Store Create - Flexible Shed On Residential Land Near Main Street! Queenstown TAS Investor Report

Work, Store Create - Flexible Shed On Residential Land Near Main Street! Queenstown TAS is modelled as a high-yield residential property that is close to cash-flow neutral under the current assumptions.

Live Scenario

Investment snapshot

Purchase Price
$110,000
Rent / Week
$250
Gross Yield
11.82%
Pre-Tax Cashflow / Week
-$48
20Y Accumulated Cashflow
-$21,798
Break-Even Value Lift
19.82%
10Y Annual Growth Needed
1.82%

Key takeaway

At a purchase price of AUD 110,000 and estimated rent of AUD 250 per week, this scenario produces an estimated gross yield of 11.8% and after-tax cash flow of AUD 3 per week.

Loss-recovery target: $131,798 (19.82% 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
-$2,487
20Y Accumulated Cashflow
-$21,798
Break-Even Value Lift
19.82%
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 $131,798
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 $319
10Y Annual Growth Needed
1.82%
Compound yearly property growth needed to hit the break-even value within 10 years.
$2k$1k$0-$1k-$2kY1Y5Y10Y15Y20
Year 1
Pre-Tax-$2,487
Accumulated Tax Effect$2,666
Tax-Adjusted$179
Year 5
Pre-Tax-$2,086
Accumulated Tax Effect$2,546
Tax-Adjusted$460
Year 10
Pre-Tax-$1,114
Accumulated Tax Effect$2,134
Tax-Adjusted$1,020
Year 20
Pre-Tax$319
Accumulated Tax Effect$1,704
Tax-Adjusted$2,024

In Year 1, the property is projected at -$2,487 before tax. Across 20 years, accumulated pre-tax cash flow totals -$21,798, which implies a break-even property value of $131,798.

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 1.82%. The strongest pre-tax year in this view is Year 20 at $319.

Loading report...

Rental evidence

Queenstown rental trend

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

Local Context

Work, Store Create - Flexible Shed On Residential Land Near Main Street! Queenstown TAS sits in Queenstown, TAS. Use the links below to compare cashflow reports for nearby suburbs and the wider state.