Property at a glance

Your Coastal Escape Awaits At 58 Parnella Drive, Stieglitz Stieglitz TAS

Key property facts for your initial investment assessment.

Bedrooms
3
Bathrooms
2
Car spaces
1
Cadastral area
Loading boundary data…
Know Before You Buy

Your Coastal Escape Awaits At 58 Parnella Drive, Stieglitz Stieglitz TAS Investor Report

Your Coastal Escape Awaits At 58 Parnella Drive, Stieglitz Stieglitz TAS is modelled as a lower-yield 3-bedroom, 2-bathroom property that is materially negatively geared under the current assumptions.

Live Scenario

Investment snapshot

Purchase Price
$580,000
Rent / Week
$435
Gross Yield
3.90%
Pre-Tax Cashflow / Week
-$317
20Y Accumulated Cashflow
-$242,577
Break-Even Value Lift
41.82%
10Y Annual Growth Needed
3.56%

Key takeaway

At a purchase price of AUD 580,000 and estimated rent of AUD 435 per week, this scenario produces an estimated gross yield of 3.9% and after-tax cash flow of -AUD 185 per week.

Loss-recovery target: $822,577 (41.82% 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
-$16,472
20Y Accumulated Cashflow
-$242,577
Break-Even Value Lift
41.82%
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 $822,577
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 -$7,204
10Y Annual Growth Needed
3.56%
Compound yearly property growth needed to hit the break-even value within 10 years.
$0-$8k-$16kY1Y5Y10Y15Y20
Year 1
Pre-Tax-$16,472
Accumulated Tax Effect$6,861
Tax-Adjusted-$9,610
Year 5
Pre-Tax-$14,994
Accumulated Tax Effect$6,418
Tax-Adjusted-$8,576
Year 10
Pre-Tax-$12,485
Accumulated Tax Effect$5,545
Tax-Adjusted-$6,939
Year 20
Pre-Tax-$7,204
Accumulated Tax Effect$3,961
Tax-Adjusted-$3,243

In Year 1, the property is projected at -$16,472 before tax. Across 20 years, accumulated pre-tax cash flow totals -$242,577, which implies a break-even property value of $822,577.

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 3.56%. The strongest pre-tax year in this view is Year 20 at -$7,204.

Loading report...

Rental evidence

Stieglitz rental trend

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

Local Context

Your Coastal Escape Awaits At 58 Parnella Drive, Stieglitz Stieglitz TAS sits in Stieglitz, TAS. Use the links below to compare cashflow reports for nearby suburbs and the wider state.