Standalone site

Address locked, Edgecliff

1 house today → about 45 homes as apartments, up to 8 storeys + bonus. About 1,500 m², 35 m frontage, zone R3.

Residual land valueA$22.0m

Likely ask (1 house)A$16.0mFrom the 1 July 2025 land value x 1.15

HeadroomA$6.0m

Claim this site

A$182 inc GST · 3 months

A claim takes this site off the market for every other member for 3 months and opens its address, lot outline, exact figures and neighbours to you.

Sites whose best option clears a 40% margin on cost at the likely ask are A$387. One claim credit claims any site.

Every option the rules allow

Option	Homes	Storeys	GFA	Realisation	Costs	Residual land value	Headroom	Profit at likely ask
Apartments, up to 8 storeys + affordable housing bonusLow and Mid-Rise + Chapter 2 bonus (15% affordable) · FSR 2.86:1 · 28.6 m	45	8	4,500 m²	A$75.0m	A$30.0m	A$22.0m	A$6.0m	A$17.0m34% on cost · 23% on revenue
Cost stack Construction 4,500 m² at A$5,500/m²A$23.0m Basement parkingA$1.5m DemolitionA$45k Consultants, DA and certification (9%)A$2.2m Contributions (A$28,000 per new home)A$1.2m Contingency (5%)A$1.4m Then selling costs 3%, GST on the margin, finance 7.5%, stamp duty 5.5% and a 20% developer margin solve for the land. Buying at the likely ask of A$16.0m instead leaves A$17.0m pre-tax on a total development cost of A$50.0m. Includes 15% affordable housing at 65% of market.
Apartments, up to 6 storeysLow and Mid-Rise (within 400 m) · FSR 2.2:1 · 22 m	35	6	3,500 m²	A$60.0m	A$23.0m	A$20.0m	A$4.0m	A$11.0m26% on cost · 19% on revenue
Cost stack Construction 3,500 m² at A$5,500/m²A$18.0m Basement parkingA$1.1m DemolitionA$45k Consultants, DA and certification (9%)A$1.7m Contributions (A$28,000 per new home)A$900k Contingency (5%)A$1.0m Then selling costs 3%, GST on the margin, finance 7.5%, stamp duty 5.5% and a 20% developer margin solve for the land. Buying at the likely ask of A$16.0m instead leaves A$11.0m pre-tax on a total development cost of A$42.5m.
TownhousesLow and Mid-Rise · FSR 0.75:1 · 19.5 m	7	2	1,100 m²	A$23.0m	A$5.5m	A$10.0m	-A$6.0m	-A$2.4m-10% on cost · -10% on revenue
Cost stack Construction 1,100 m² at A$4,100/m²A$4.5m DemolitionA$45k Consultants, DA and certification (9%)A$400k Contributions (A$28,000 per new home)A$170k Contingency (5%)A$250k Then selling costs 3%, GST on the margin, finance 7.5%, stamp duty 5.5% and a 20% developer margin solve for the land. Buying at the likely ask of A$16.0m instead leaves -A$2.4m pre-tax on a total development cost of A$24.0m.
TerracesLow and Mid-Rise · FSR 0.75:1 · 19.5 m	5	2	800 m²	A$18.0m	A$4.3m	A$8.0m	-A$8.0m	-A$5.5m-24% on cost · -30% on revenue
Cost stack Construction 800 m² at A$4,300/m²A$3.5m Basement parkingA$170k DemolitionA$45k Consultants, DA and certification (9%)A$325k Contributions (A$28,000 per new home)A$110k Contingency (5%)A$200k Then selling costs 3%, GST on the margin, finance 7.5%, stamp duty 5.5% and a 20% developer margin solve for the land. Buying at the likely ask of A$16.0m instead leaves -A$5.5m pre-tax on a total development cost of A$23.0m.
Dual occupancyLow and Mid-Rise · FSR 0.75:1 · 19.5 m	2	2	500 m²	A$10.0m	A$2.3m	A$5.0m	-A$11.0m	-A$11.0m-53% on cost · -109% on revenue
Cost stack Construction 500 m² at A$3,700/m²A$1.9m DemolitionA$45k Consultants, DA and certification (9%)A$170k Contributions (A$28,000 per new home)A$28k Contingency (5%)A$100k Then selling costs 3%, GST on the margin, finance 7.5%, stamp duty 5.5% and a 20% developer margin solve for the land. Buying at the likely ask of A$16.0m instead leaves -A$11.0m pre-tax on a total development cost of A$21.0m.

Site facts

Site area: About 1,500 m² (30 m by 80 m)
Street frontage: About 35 m (measured against the road corridor)
Zone: R3 Medium Density Residential · Woollahra Local Environmental Plan 2014
LEP controls: FSR 0.75:1 · height 19.5 m · minimum lot 700 m²
Nearest nominated centre: About 150 m to Edgecliff station and town centre (straight line) · Within 400 m of a nominated centre
Land value: About A$14,000,000 at 1 July 2025, NSW Valuer General · from A$11,000,000 at 1 July 2022 (+25%)
Notes: DA on record.
Latest DA: A development application is on record for this site. The member who claims it sees the application.

Neighbours

1 adjoining houses share a boundary with this site. Members see them.