Turtle Street
Curtis Island
QLD
4680
Australia
Unit
Stage1 Building2
2.Q19
Select Investment Property:
Physical Attributes
|
|
|
Block:
Stage1 Building2
|
Level:
1
|
|
Status:
Available
|
Compass:
North of Brisbane
|
|
Aspect:
North-West
|
Title:
Leasehold
|
|
Bedrooms:
1
|
Bathrooms:
1 (0 Ensuite)
|
|
|
|
Internal Area:
56.3
sqm
|
External Area:
18.7
sqm
|
|
Total Area: 75 sqm
|
|
Views:
Ocean views
|
Furniture Package:
Furniture included
|
|
Completion Date:
15/03/2011
|
|
|
|
Special Needs:
No
|
|
On-Site Manager:
Yes
|
|
Inspection Times:
Please call Saviz Savisyar on 0422 705071
|
|
Rental Guarantee:
7% 'Rental Assurance' agreement
|
|
|
|
Investment Property Overview
|
This unit within the BBX - Turtle Street Curtis Island project contains 1 bedroom, 1 bathroom, a balcony. It also includes a dining room, a lounge room, laundry, built-in wardrobes. The kitchen is equipped with cooktop, dishwasher, microwave, fridge. Other features include air conditioning, stainless steel appliances, internet connection, pay TV.
This property may be bought using a cashless BBX portion of 30%: Cash: $246,400.00 / BBX: $105,600.00 inclusive of $22,000 furniture package Total: $352,000.00
|
Turtle Street is an exquisite luxury resort development located at Turtle Street Beach, Curtis Island just east of Australia’s magical Central Queensland Coast. Enjoying an absolute beachfront location surrounded by the Curtis Island National Park, Turtle Street Resort is a unique island paradise.
Curtis Island offers stunning unspoilt beaches, intimate north-facing bays, sparkling ocean, the Great Barrier Reef, wilderness, wetlands as well as an outback-style cattle station.
|
Growth Information for
4680
Who Pays in the First Year
Average per year over 10 Years
Cash Flow Table
| Cash Flow | 1yr | 2yr | 3yr | 5yr | 10yr | Average |
|---|
| Gross Rent | $22,214 | $22,859 | $23,522 | $24,906 | $28,732 | $25,349 | | Interest | $26,715 | $26,715 | $26,715 | $26,715 | $26,715 | $26,715 | | Expenses | $6,155 | $6,334 | $6,517 | $6,901 | $7,961 | $7,024 | | Pre-Tax Cash Flow | -$10,656 | -$10,190 | -$9,711 | -$8,711 | -$5,944 | -$8,390 | | | | Building Depreciation | $5,156 | $5,156 | $5,156 | $5,156 | $5,156 | $5,156 | | Fittings Depreciation | $4,070 | $3,663 | $3,297 | $2,670 | $1,577 | $2,651 | | Interest | $26,715 | $26,715 | $26,715 | $26,715 | $26,715 | $26,715 | | Expenses | $6,155 | $6,334 | $6,517 | $6,901 | $7,961 | $7,024 | | Loan Costs | $730 | $730 | $730 | $730 | n.a. | n.a. | | Total Deductions | $42,826 | $42,598 | $42,415 | $42,172 | $41,409 | $41,911 | | Tax Loss | -$20,612 | -$19,739 | -$18,894 | -$17,267 | -$12,677 | -$16,562 | | (Rent - Deductions) | | | | Tax Credits | $6,893 | $6,815 | $6,752 | $6,663 | $5,007 | $6,188 | | NRAS Credits | - | - | - | - | - | - | | Total Credits | $6,893 | $6,815 | $6,752 | $6,663 | $5,007 | $6,188 | | | | Annual Cash | -$3,763 | -$3,375 | -$2,959 | -$2,048 | -$937 | -$2,201 | | Weekly Cash | -$72 | -$65 | -$57 | -$39 | -$18 | -$42 | | | | Cap. Growth & Equity | 1yr | 2yr | 3yr | 5yr | 10yr | |
|---|
| Property Value | $359,357 | $366,867 | $374,535 | $390,354 | $432,887 | - | | Loan Amount | $368,488 | $368,488 | $368,488 | $368,488 | $368,488 | - | | Equity | -$9,132 | -$1,621 | $6,046 | $21,866 | $64,399 | - | | | | Cash Invested | $3,763 | $7,138 | $10,098 | $14,662 | $22,015 | - |
Investment Information
|