Free property tool · NSW + Sydney 2025–26 rates

Build Cost Calculator

Property development feasibility · stamp duty · land tax · HBCF · margin · IRR

Free Australian build cost calculator and property development feasibility tool. Estimate construction cost per square metre, NSW stamp duty, land tax, HBCF premium, council contributions, finance, margin, IRR and peak debt for duplex, townhouse, apartment, renovation, extension or owner-occupier builds — using current Sydney 2025–26 rates. Every number is transparent and traceable.

  • Duplex
  • Townhouse
  • Apartment
  • House & land
  • Renovation
  • Extension
  • PPR (owner-occupier)
  • Subdivision
Indicative feasibility only. PropDEV gives you fast, transparent estimates from a published rate library — not financial, legal, tax, or planning advice. Verify every assumption with your accountant, lawyer, town planner, QS, lender, and builder before relying on any number here.
Jurisdiction
Your inputs · Quick Assisted Mode

Deal basics

Enter the essentials. Everything else is assumed from our NSW rate library — you can drill in once the headline looks right.

What are you doing with this deal?
Realism (overrun buffer)5%
0% optimistic5% baseline25% stress test

Separate from contingency. Contingency = unknowns you haven't priced; overrun = things you HAVE priced that slip anyway (weather, scope creep, late deliveries, prices moving between estimate and order).

Builder, agent, rates & tax

Cost-plus margin, HBCF, buyer's agent (optional), council rates, GST. Defaults reflect Sydney 2025-26.

NSW Land Tax — many people don't know this exists

If your site's unimproved land value (council's UV figure) is above $1,075,000, you pay 1.6% per year on the amount above that — plus a flat $100. Above $6,571,000 the premium rate of 2% kicks in. On a typical $3M Sydney dev site that's about $31,000/year while you hold it.

Exemptions: your principal place of residence (PPR), active primary production, certain charities. Toggle below if exempt.

Building classification (NCC + NSW DBP)

Class 1a (single dwelling, own title) vs Class 2 (multi-unit, strata). Class 2 triggers NSW DBP Act 2020 — registered Design & Building Practitioners, regulated design declarations. ~$45k-$120k uplift + 1.5-4 months program impact.

Rate library NSW-2025.26 · last refreshed 2026-05-11
Results & analysis

Live as you type. Click any number to see the trace. Advanced analysis is collapsed by default — open the section near the bottom when you want scenarios, sensitivity, cash flow, and scale modelling.

Feasibility verdict · develop to sell
Feasible
Meets your target margin
Net profit
$2,331,563
32.1% margin on cost
Total dev cost
Gross revenue
Net profit
Margin on cost
Return on equity
Required equity
Peak debt
Simplified — cash-flow-driven peak in Phase M
Break-even per dwelling
Max supportable land
at your target margin

NSW DBP Act 2020 applies — Class 2

+$50k · +1.5 months

Multi-unit residential — Class 2 under the NCC. NSW DBP Act 2020 applies: registered Design Practitioner, registered Building Practitioner, regulated design declarations on every regulated design. (Title type was inferred — set it explicitly in inputs for higher confidence.)

Practitioners that must be DBP-registered for this project
  • Registered Design Practitioner (architect or design lead)
  • Principal Design Practitioner (project coordinator)
  • Registered Building Practitioner (your builder — verify on NSW Public Register before contract)
  • Registered fire-safety practitioner
  • Registered structural engineer (DBP-registered)
  • Registered hydraulic and mechanical engineers (DBP-registered)

Verify each on the NSW Public Register (nsw.gov.au/housing-and-construction/registers) before contract.

What this deal is telling you

1 warning1 positive1 info

Plain-English read on the current numbers — risks, opportunities, and what to verify next. Sorted most-urgent first.

  • Contingency at 4.8% is thin for an early-feasibility project

    contingency

    At feasibility stage, ~10% contingency on construction + design is conventional. You're below that, so a single unpriced item (eg geotech surprise, demo cost, services upgrade) can knock the deal.

    Next step: Bump the project stage if the design's more advanced, or increase contingency in Pro Mode.

  • Deal looks feasible at a 32.1% margin on cost

    verdict

    You're above the target margin of 18% with $2,331,563 of profit on $7,268,437 of cost.

    Next step: Validate the riskiest inputs before commitment — see other items below.

  • Peak debt implies ~48% presale coverage of GRV

    finance

    Typical lender expectation is 50-70% presale coverage. You're around 48% — workable, but the presale program still matters.

Here's how the numbers were built

Updates live as you edit

Revenue

  • Revenue of $9,600,000 comes from 4 dwellings selling at an average of $2,400,000 each.

Construction cost

  • Construction lands at $2,698,357880 m² of gross floor area × $3,045/m².
  • That rate is a Sydney metro standard townhouse build on a normal site (rate library, medium confidence). Plausible range: $2,600/m² – $3,630/m².

Acquisition

  • Land acquisition totals $2,106,512 — the $2,000,000 purchase plus $106,512 of NSW stamp duty, legal, due diligence, and settlement adjustments.
  • Stamp duty alone runs against the current Revenue NSW schedule (1 July 2025 – 30 June 2026). The thresholds re-index every July.

Soft costs, finance & contingency

  • Planning & design — architect, engineers, planners, certifier, plus council/authority contributions — adds $350,885. Contributions vary wildly by council; this line carries low confidence and should be verified.
  • Project management, QS, insurance, and other professional fees add $107,934. Marketing, sales commission, and legal on sale add $332,400.
  • Finance — interest plus establishment and line fees — adds $420,557 at an indicative 9.5% rate and 65% loan-to-cost. Replace with a real lender quote before relying on this.
  • Holding costs — rates, NSW land tax, utilities while you develop — add $42,900 over the project life.
  • Contingency of $348,958 reflects the early feasibility stage. Earlier stages carry more contingency because more is unknown — it shrinks as the project matures and the builder quotes harden.

The bottom line

  • Total development cost is $7,268,437. Against revenue of $9,600,000, the deal yields $2,331,563 of profit — a 32.1% margin on cost.
  • That's 14.1% above your 18% target — the deal meets your benchmark.
  • Required equity is $2,484,794 with peak debt of $4,614,618 (simplified — a cash-flow-driven peak comes in the next phase). Return on equity comes in at 93.8%.

What would change the answer

  • Break-even sale price is $1,817,109 per dwelling — sale prices can drop by 24.3% before the deal loses money.
  • At your 18% target margin, the maximum supportable land price is $2,973,668$973,668 of headroom above the $2,000,000 you're paying.

Cost breakdown

Every line is editable in Pro Mode (Phase G)
Total development cost$7,268,437
Advanced analysis
Scenarios · sensitivity · monthly cash flow & IRR · scale recommender
▸ open

Scenarios — how resilient is this deal?

Conservative stress-tests; optimistic gives it tailwinds.
ConservativeFeasible
18.6%
margin on cost
-13.4pp vs base
Net profit
$1,433,497
TDC
$7,686,503
BaseFeasible
32.1%
margin on cost
Net profit
$2,331,563
TDC
$7,268,437
OptimisticFeasible
42.3%
margin on cost
+10.3pp vs base
Net profit
$2,998,601
TDC
$7,081,399

Conservative: -5% sale price, +7.5% build cost, +5pp overrun, +20% duration. Optimistic: +5% sale price, -5% build cost, -2pp overrun, -10% duration.

Sensitivity — which levers move the needle

Target: 18% margin on cost
Lever-10%-5%Base+5%+10%
Sale price20.9%26.6%32.1%37.5%42.9%
Build cost37.4%34.7%32.1%29.6%27.1%
Duration32.9%32.5%32.1%31.7%31.3%
Overrun buffer35.2%35.2%32.1%29.1%26.2%
Meets targetWithin 15% of targetBelow target

Cash flow & finance

Monthly debt curve, equity-first funding, capitalised interest
Peak debt
$3,868,055
at month 20
Total interest
$304,484
capitalised
Equity in / out
$2,484,794 / $4,947,150
IRR (annualised)
49.1%
on equity cash flow
$0$1,900,000$3,900,000MonthPeak debt $3,868,055 at month 20036912151821

Phase M default: 100% of sales settle at the final month. Future phases will accept presales schedules and staged settlements to refine peak debt and IRR further.

What scale does this site need?

Target: 18.0% margin on cost

You're proposing 4 dwellings × 220 m² (880 m² total GFA) → 32.1% margin on cost.

Minimum to hit your 18.0% target on this site: 2 dwellings × 100 m² (200 m² total GFA at 29.0%). Your current configuration has 14.1% of headroom above target.

Dwelling size (m²)3803603403203002802602402202001801601401201001234567891011121314151617181920Yield (dwellings)1 dwellings × 380 m² → -41.9% margin on cost (fail)2 dwellings × 380 m² → -20.9% margin on cost (fail)3 dwellings × 380 m² → -10.1% margin on cost (fail)4 dwellings × 380 m² → -3.5% margin on cost (fail)5 dwellings × 380 m² → 0.9% margin on cost (fail)6 dwellings × 380 m² → 4.1% margin on cost (fail)7 dwellings × 380 m² → 6.5% margin on cost (fail)8 dwellings × 380 m² → 8.4% margin on cost (fail)9 dwellings × 380 m² → 9.9% margin on cost (fail)10 dwellings × 380 m² → 11.1% margin on cost (fail)11 dwellings × 380 m² → 12.1% margin on cost (fail)12 dwellings × 380 m² → 13.0% margin on cost (fail)13 dwellings × 380 m² → 13.8% margin on cost (fail)14 dwellings × 380 m² → 14.4% margin on cost (fail)15 dwellings × 380 m² → 15.0% margin on cost (fail)16 dwellings × 380 m² → 15.5% margin on cost (marginal)17 dwellings × 380 m² → 15.9% margin on cost (marginal)18 dwellings × 380 m² → 16.3% margin on cost (marginal)19 dwellings × 380 m² → 16.7% margin on cost (marginal)20 dwellings × 380 m² → 17.0% margin on cost (marginal)1 dwellings × 360 m² → -40.7% margin on cost (fail)2 dwellings × 360 m² → -18.7% margin on cost (fail)3 dwellings × 360 m² → -7.2% margin on cost (fail)4 dwellings × 360 m² → -0.2% margin on cost (fail)5 dwellings × 360 m² → 4.6% margin on cost (fail)6 dwellings × 360 m² → 8.0% margin on cost (fail)7 dwellings × 360 m² → 10.6% margin on cost (fail)8 dwellings × 360 m² → 12.6% margin on cost (fail)9 dwellings × 360 m² → 14.3% margin on cost (fail)10 dwellings × 360 m² → 15.6% margin on cost (marginal)11 dwellings × 360 m² → 16.7% margin on cost (marginal)12 dwellings × 360 m² → 17.7% margin on cost (marginal)13 dwellings × 360 m² → 18.5% margin on cost (pass)14 dwellings × 360 m² → 19.2% margin on cost (pass)15 dwellings × 360 m² → 19.8% margin on cost (pass)16 dwellings × 360 m² → 20.3% margin on cost (pass)17 dwellings × 360 m² → 20.8% margin on cost (pass)18 dwellings × 360 m² → 21.3% margin on cost (pass)19 dwellings × 360 m² → 21.7% margin on cost (pass)20 dwellings × 360 m² → 22.0% margin on cost (pass)1 dwellings × 340 m² → -39.4% margin on cost (fail)2 dwellings × 340 m² → -16.3% margin on cost (fail)3 dwellings × 340 m² → -4.1% margin on cost (fail)4 dwellings × 340 m² → 3.4% margin on cost (fail)5 dwellings × 340 m² → 8.5% margin on cost (fail)6 dwellings × 340 m² → 12.2% margin on cost (fail)7 dwellings × 340 m² → 15.1% margin on cost (fail)8 dwellings × 340 m² → 17.2% margin on cost (marginal)9 dwellings × 340 m² → 19.0% margin on cost (pass)10 dwellings × 340 m² → 20.5% margin on cost (pass)11 dwellings × 340 m² → 21.7% margin on cost (pass)12 dwellings × 340 m² → 22.7% margin on cost (pass)13 dwellings × 340 m² → 23.6% margin on cost (pass)14 dwellings × 340 m² → 24.4% margin on cost (pass)15 dwellings × 340 m² → 25.0% margin on cost (pass)16 dwellings × 340 m² → 25.6% margin on cost (pass)17 dwellings × 340 m² → 26.2% margin on cost (pass)18 dwellings × 340 m² → 26.6% margin on cost (pass)19 dwellings × 340 m² → 27.1% margin on cost (pass)20 dwellings × 340 m² → 27.5% margin on cost (pass)1 dwellings × 320 m² → -38.1% margin on cost (fail)2 dwellings × 320 m² → -13.8% margin on cost (fail)3 dwellings × 320 m² → -0.8% margin on cost (fail)4 dwellings × 320 m² → 7.3% margin on cost (fail)5 dwellings × 320 m² → 12.8% margin on cost (fail)6 dwellings × 320 m² → 16.8% margin on cost (marginal)7 dwellings × 320 m² → 19.9% margin on cost (pass)8 dwellings × 320 m² → 22.3% margin on cost (pass)9 dwellings × 320 m² → 24.2% margin on cost (pass)10 dwellings × 320 m² → 25.8% margin on cost (pass)11 dwellings × 320 m² → 27.1% margin on cost (pass)12 dwellings × 320 m² → 28.2% margin on cost (pass)13 dwellings × 320 m² → 29.2% margin on cost (pass)14 dwellings × 320 m² → 30.0% margin on cost (pass)15 dwellings × 320 m² → 30.8% margin on cost (pass)16 dwellings × 320 m² → 31.4% margin on cost (pass)17 dwellings × 320 m² → 32.0% margin on cost (pass)18 dwellings × 320 m² → 32.5% margin on cost (pass)19 dwellings × 320 m² → 33.0% margin on cost (pass)20 dwellings × 320 m² → 33.4% margin on cost (pass)1 dwellings × 300 m² → -36.8% margin on cost (fail)2 dwellings × 300 m² → -11.1% margin on cost (fail)3 dwellings × 300 m² → 2.8% margin on cost (fail)4 dwellings × 300 m² → 11.5% margin on cost (fail)5 dwellings × 300 m² → 17.5% margin on cost (marginal)6 dwellings × 300 m² → 21.8% margin on cost (pass)7 dwellings × 300 m² → 25.1% margin on cost (pass)8 dwellings × 300 m² → 27.7% margin on cost (pass)9 dwellings × 300 m² → 29.8% margin on cost (pass)10 dwellings × 300 m² → 31.5% margin on cost (pass)11 dwellings × 300 m² → 33.0% margin on cost (pass)12 dwellings × 300 m² → 34.2% margin on cost (pass)13 dwellings × 300 m² → 35.3% margin on cost (pass)14 dwellings × 300 m² → 36.2% margin on cost (pass)15 dwellings × 300 m² → 37.0% margin on cost (pass)16 dwellings × 300 m² → 37.7% margin on cost (pass)17 dwellings × 300 m² → 38.4% margin on cost (pass)18 dwellings × 300 m² → 38.9% margin on cost (pass)19 dwellings × 300 m² → 39.5% margin on cost (pass)20 dwellings × 300 m² → 39.9% margin on cost (pass)1 dwellings × 280 m² → -35.3% margin on cost (fail)2 dwellings × 280 m² → -8.2% margin on cost (fail)3 dwellings × 280 m² → 6.6% margin on cost (fail)4 dwellings × 280 m² → 16.0% margin on cost (marginal)5 dwellings × 280 m² → 22.5% margin on cost (pass)6 dwellings × 280 m² → 27.2% margin on cost (pass)7 dwellings × 280 m² → 30.8% margin on cost (pass)8 dwellings × 280 m² → 33.7% margin on cost (pass)9 dwellings × 280 m² → 36.0% margin on cost (pass)10 dwellings × 280 m² → 37.9% margin on cost (pass)11 dwellings × 280 m² → 39.5% margin on cost (pass)12 dwellings × 280 m² → 40.8% margin on cost (pass)13 dwellings × 280 m² → 42.0% margin on cost (pass)14 dwellings × 280 m² → 43.0% margin on cost (pass)15 dwellings × 280 m² → 43.9% margin on cost (pass)16 dwellings × 280 m² → 44.7% margin on cost (pass)17 dwellings × 280 m² → 45.4% margin on cost (pass)18 dwellings × 280 m² → 46.0% margin on cost (pass)19 dwellings × 280 m² → 46.6% margin on cost (pass)20 dwellings × 280 m² → 47.1% margin on cost (pass)1 dwellings × 260 m² → -33.8% margin on cost (fail)2 dwellings × 260 m² → -5.2% margin on cost (fail)3 dwellings × 260 m² → 10.7% margin on cost (fail)4 dwellings × 260 m² → 20.9% margin on cost (pass)5 dwellings × 260 m² → 28.0% margin on cost (pass)6 dwellings × 260 m² → 33.1% margin on cost (pass)7 dwellings × 260 m² → 37.1% margin on cost (pass)8 dwellings × 260 m² → 40.2% margin on cost (pass)9 dwellings × 260 m² → 42.8% margin on cost (pass)10 dwellings × 260 m² → 44.9% margin on cost (pass)11 dwellings × 260 m² → 46.6% margin on cost (pass)12 dwellings × 260 m² → 48.1% margin on cost (pass)13 dwellings × 260 m² → 49.4% margin on cost (pass)14 dwellings × 260 m² → 50.5% margin on cost (pass)15 dwellings × 260 m² → 51.5% margin on cost (pass)16 dwellings × 260 m² → 52.4% margin on cost (pass)17 dwellings × 260 m² → 53.2% margin on cost (pass)18 dwellings × 260 m² → 53.9% margin on cost (pass)19 dwellings × 260 m² → 54.5% margin on cost (pass)20 dwellings × 260 m² → 55.1% margin on cost (pass)1 dwellings × 240 m² → -32.3% margin on cost (fail)2 dwellings × 240 m² → -1.9% margin on cost (fail)3 dwellings × 240 m² → 15.2% margin on cost (fail)4 dwellings × 240 m² → 26.3% margin on cost (pass)5 dwellings × 240 m² → 34.0% margin on cost (pass)6 dwellings × 240 m² → 39.6% margin on cost (pass)7 dwellings × 240 m² → 44.0% margin on cost (pass)8 dwellings × 240 m² → 47.5% margin on cost (pass)9 dwellings × 240 m² → 50.3% margin on cost (pass)10 dwellings × 240 m² → 52.6% margin on cost (pass)11 dwellings × 240 m² → 54.5% margin on cost (pass)12 dwellings × 240 m² → 56.2% margin on cost (pass)13 dwellings × 240 m² → 57.6% margin on cost (pass)14 dwellings × 240 m² → 58.9% margin on cost (pass)15 dwellings × 240 m² → 60.0% margin on cost (pass)16 dwellings × 240 m² → 61.0% margin on cost (pass)17 dwellings × 240 m² → 61.8% margin on cost (pass)18 dwellings × 240 m² → 62.6% margin on cost (pass)19 dwellings × 240 m² → 63.3% margin on cost (pass)20 dwellings × 240 m² → 64.0% margin on cost (pass)1 dwellings × 220 m² → -30.6% margin on cost (fail)2 dwellings × 220 m² → 1.5% margin on cost (fail)3 dwellings × 220 m² → 20.0% margin on cost (pass)4 dwellings × 220 m² → 32.1% margin on cost (pass)5 dwellings × 220 m² → 40.5% margin on cost (pass)6 dwellings × 220 m² → 46.8% margin on cost (pass)7 dwellings × 220 m² → 51.6% margin on cost (pass)8 dwellings × 220 m² → 55.5% margin on cost (pass)9 dwellings × 220 m² → 58.6% margin on cost (pass)10 dwellings × 220 m² → 61.2% margin on cost (pass)11 dwellings × 220 m² → 63.4% margin on cost (pass)12 dwellings × 220 m² → 65.2% margin on cost (pass)13 dwellings × 220 m² → 66.8% margin on cost (pass)14 dwellings × 220 m² → 68.2% margin on cost (pass)15 dwellings × 220 m² → 69.5% margin on cost (pass)16 dwellings × 220 m² → 70.6% margin on cost (pass)17 dwellings × 220 m² → 71.5% margin on cost (pass)18 dwellings × 220 m² → 72.4% margin on cost (pass)19 dwellings × 220 m² → 73.2% margin on cost (pass)20 dwellings × 220 m² → 73.9% margin on cost (pass)1 dwellings × 200 m² → -28.9% margin on cost (fail)2 dwellings × 200 m² → 5.3% margin on cost (fail)3 dwellings × 200 m² → 25.3% margin on cost (pass)4 dwellings × 200 m² → 38.5% margin on cost (pass)5 dwellings × 200 m² → 47.8% margin on cost (pass)6 dwellings × 200 m² → 54.7% margin on cost (pass)7 dwellings × 200 m² → 60.1% margin on cost (pass)8 dwellings × 200 m² → 64.4% margin on cost (pass)9 dwellings × 200 m² → 67.9% margin on cost (pass)10 dwellings × 200 m² → 70.8% margin on cost (pass)11 dwellings × 200 m² → 73.2% margin on cost (pass)12 dwellings × 200 m² → 75.3% margin on cost (pass)13 dwellings × 200 m² → 77.2% margin on cost (pass)14 dwellings × 200 m² → 78.7% margin on cost (pass)15 dwellings × 200 m² → 80.1% margin on cost (pass)16 dwellings × 200 m² → 81.4% margin on cost (pass)17 dwellings × 200 m² → 82.5% margin on cost (pass)18 dwellings × 200 m² → 83.5% margin on cost (pass)19 dwellings × 200 m² → 84.4% margin on cost (pass)20 dwellings × 200 m² → 85.2% margin on cost (pass)1 dwellings × 180 m² → -27.1% margin on cost (fail)2 dwellings × 180 m² → 9.3% margin on cost (fail)3 dwellings × 180 m² → 31.0% margin on cost (pass)4 dwellings × 180 m² → 45.5% margin on cost (pass)5 dwellings × 180 m² → 55.8% margin on cost (pass)6 dwellings × 180 m² → 63.6% margin on cost (pass)7 dwellings × 180 m² → 69.6% margin on cost (pass)8 dwellings × 180 m² → 74.4% margin on cost (pass)9 dwellings × 180 m² → 78.4% margin on cost (pass)10 dwellings × 180 m² → 81.6% margin on cost (pass)11 dwellings × 180 m² → 84.4% margin on cost (pass)12 dwellings × 180 m² → 86.8% margin on cost (pass)13 dwellings × 180 m² → 88.8% margin on cost (pass)14 dwellings × 180 m² → 90.6% margin on cost (pass)15 dwellings × 180 m² → 92.2% margin on cost (pass)16 dwellings × 180 m² → 93.6% margin on cost (pass)17 dwellings × 180 m² → 94.9% margin on cost (pass)18 dwellings × 180 m² → 96.0% margin on cost (pass)19 dwellings × 180 m² → 97.1% margin on cost (pass)20 dwellings × 180 m² → 98.0% margin on cost (pass)1 dwellings × 160 m² → -25.2% margin on cost (fail)2 dwellings × 160 m² → 13.6% margin on cost (fail)3 dwellings × 160 m² → 37.3% margin on cost (pass)4 dwellings × 160 m² → 53.3% margin on cost (pass)5 dwellings × 160 m² → 64.8% margin on cost (pass)6 dwellings × 160 m² → 73.5% margin on cost (pass)7 dwellings × 160 m² → 80.3% margin on cost (pass)8 dwellings × 160 m² → 85.7% margin on cost (pass)9 dwellings × 160 m² → 90.2% margin on cost (pass)10 dwellings × 160 m² → 93.9% margin on cost (pass)11 dwellings × 160 m² → 97.1% margin on cost (pass)12 dwellings × 160 m² → 99.8% margin on cost (pass)13 dwellings × 160 m² → 102.2% margin on cost (pass)14 dwellings × 160 m² → 104.3% margin on cost (pass)15 dwellings × 160 m² → 106.1% margin on cost (pass)16 dwellings × 160 m² → 107.7% margin on cost (pass)17 dwellings × 160 m² → 109.2% margin on cost (pass)18 dwellings × 160 m² → 110.5% margin on cost (pass)19 dwellings × 160 m² → 111.7% margin on cost (pass)20 dwellings × 160 m² → 112.7% margin on cost (pass)1 dwellings × 140 m² → -23.2% margin on cost (fail)2 dwellings × 140 m² → 18.3% margin on cost (pass)3 dwellings × 140 m² → 44.2% margin on cost (pass)4 dwellings × 140 m² → 62.0% margin on cost (pass)5 dwellings × 140 m² → 74.9% margin on cost (pass)6 dwellings × 140 m² → 84.7% margin on cost (pass)7 dwellings × 140 m² → 92.4% margin on cost (pass)8 dwellings × 140 m² → 98.6% margin on cost (pass)9 dwellings × 140 m² → 103.7% margin on cost (pass)10 dwellings × 140 m² → 108.0% margin on cost (pass)11 dwellings × 140 m² → 111.7% margin on cost (pass)12 dwellings × 140 m² → 114.8% margin on cost (pass)13 dwellings × 140 m² → 117.6% margin on cost (pass)14 dwellings × 140 m² → 120.0% margin on cost (pass)15 dwellings × 140 m² → 122.1% margin on cost (pass)16 dwellings × 140 m² → 124.0% margin on cost (pass)17 dwellings × 140 m² → 125.7% margin on cost (pass)18 dwellings × 140 m² → 127.2% margin on cost (pass)19 dwellings × 140 m² → 128.6% margin on cost (pass)20 dwellings × 140 m² → 129.8% margin on cost (pass)1 dwellings × 120 m² → -21.1% margin on cost (fail)2 dwellings × 120 m² → 23.4% margin on cost (pass)3 dwellings × 120 m² → 51.9% margin on cost (pass)4 dwellings × 120 m² → 71.7% margin on cost (pass)5 dwellings × 120 m² → 86.3% margin on cost (pass)6 dwellings × 120 m² → 97.4% margin on cost (pass)7 dwellings × 120 m² → 106.3% margin on cost (pass)8 dwellings × 120 m² → 113.4% margin on cost (pass)9 dwellings × 120 m² → 119.4% margin on cost (pass)10 dwellings × 120 m² → 124.3% margin on cost (pass)11 dwellings × 120 m² → 128.6% margin on cost (pass)12 dwellings × 120 m² → 132.3% margin on cost (pass)13 dwellings × 120 m² → 135.5% margin on cost (pass)14 dwellings × 120 m² → 138.3% margin on cost (pass)15 dwellings × 120 m² → 140.8% margin on cost (pass)16 dwellings × 120 m² → 143.0% margin on cost (pass)17 dwellings × 120 m² → 145.0% margin on cost (pass)18 dwellings × 120 m² → 146.8% margin on cost (pass)19 dwellings × 120 m² → 148.4% margin on cost (pass)20 dwellings × 120 m² → 149.9% margin on cost (pass)1 dwellings × 100 m² → -18.8% margin on cost (fail)2 dwellings × 100 m² → 29.0% margin on cost (pass)3 dwellings × 100 m² → 60.4% margin on cost (pass)4 dwellings × 100 m² → 82.7% margin on cost (pass)5 dwellings × 100 m² → 99.2% margin on cost (pass)6 dwellings × 100 m² → 112.1% margin on cost (pass)7 dwellings × 100 m² → 122.3% margin on cost (pass)8 dwellings × 100 m² → 130.6% margin on cost (pass)9 dwellings × 100 m² → 137.6% margin on cost (pass)10 dwellings × 100 m² → 143.4% margin on cost (pass)11 dwellings × 100 m² → 148.4% margin on cost (pass)12 dwellings × 100 m² → 152.8% margin on cost (pass)13 dwellings × 100 m² → 156.6% margin on cost (pass)14 dwellings × 100 m² → 159.9% margin on cost (pass)15 dwellings × 100 m² → 162.9% margin on cost (pass)16 dwellings × 100 m² → 165.5% margin on cost (pass)17 dwellings × 100 m² → 167.9% margin on cost (pass)18 dwellings × 100 m² → 170.1% margin on cost (pass)19 dwellings × 100 m² → 172.0% margin on cost (pass)20 dwellings × 100 m² → 173.8% margin on cost (pass)Smallest passing configuration
Meets 18.0% targetWithin 15% of targetBelow targetYour current scaleSmallest passing
Pro Mode — override any number
Cost overrides · Construction BoQ · Assemblies catalogue
▸ open

Pro Mode is fully optional. Leave every cell blank and your headline numbers don't change a cent — Quick Mode's rate-library answer stays in effect. You only need these panels if you have your own builder quote, QS line-item estimate, or want to model specific assemblies.

① Cost overrides — override any rate-library cell

Pro Mode — override anything (optional)

Pin a cell to a value you've quoted, modelled, or know from experience. Leave every cell blank to use the Quick number unchanged — this whole panel is optional. Quick and Pro share one engine, so any override you do set flows through to every headline metric, scenario, sensitivity, and cash flow row above.

Underlying rates

RateQuick (library)Your overrideActive value
Construction rate (AUD/m²)$3,045/m²$3,045/m²
Interest rate (decimal, e.g. 0.085)9.5%9.5%
Loan-to-cost ratio (decimal, e.g. 0.65)65%65%

Cost buckets

BucketQuick (derived)Your overrideActive value
Acquisition (land, stamp duty, legals)$2,106,512$2,106,512
Planning & design$350,885$350,885
Construction$2,698,357$2,698,357
Professional fees$107,934$107,934
Finance$420,557$420,557
Holding$42,900$42,900
Marketing & selling$332,400$332,400
Contingency$348,958$348,958
Taxes & duties$690,909$690,909
Total development cost (reconciled)$7,099,412$7,099,412

Overridden cells flip their trust badge to Overridden · High confidence and replace the rate-library lookup. Click any number on the dashboard above to see the full trace, including which fields are now user-pinned.

② Construction BoQ — trade-by-trade drill-down

Construction BoQ — trade-level drill-down (optional)

The Quick construction number (rate × GFA) seeded across 9 trade categories so you can drill in. Leave every cell untouched to use the Quick number unchanged — this panel only activates when you edit a qty, rate, or label. Once touched, the BoQ total replaces the Quick construction figure in the override layer above.

Seed (Quick)
$2,698,357
BoQ total
$2,698,357
Δ vs seed
+$0
Untouched seed — the Quick construction number is still in effect. Edit any cell below to activate the BoQ as a construction-cost override.
Construction total$2,698,357
③ Assemblies catalogue — bathrooms, kitchens, slabs

Takeoff & assemblies — bottom-up line items (optional)

Pick an assembly (bathroom, kitchen, slab, roof…), set how many driver units (e.g. 8 bathrooms = 4 dwellings × 2), and pop it into the construction BoQ as editable line items. Each line carries qty × rate × waste, with MOQ where it applies.
Skip this panel entirely if you don't want to specify beds, baths, slabs, etc. Nothing here is required — the Quick construction number stays in effect until you actually click Apply and Pop into BoQ.

Catalogue

Standard bathroom
~5 m² bathroom: waterproofing, tiling, vanity, tapware, drain, door, exhaust.
Trade: Fitout (kitchen, bathroom, joinery)Driver: bathroom8 sub-items
per bathroom
$10,360
Premium ensuite
~7 m² ensuite with double vanity, freestanding shower, premium tile + tapware.
Trade: Fitout (kitchen, bathroom, joinery)Driver: ensuite8 sub-items
per ensuite
$20,803
Standard kitchen
Mid-range kitchen: stone benches, joinery, appliances, splashback, tapware.
Trade: Fitout (kitchen, bathroom, joinery)Driver: kitchen7 sub-items
per kitchen
$19,724
Premium kitchen
Premium joinery, integrated appliances, butler's pantry, stone island.
Trade: Fitout (kitchen, bathroom, joinery)Driver: kitchen7 sub-items
per kitchen
$49,857
Suspended concrete slab
Reinforced suspended slab — formwork, reo, concrete, finishing.
Trade: SubstructureDriver: 4 sub-items
per
$3,462
Colorbond roof
Pitched Colorbond sheet roof with sarking, battens, gutters & downpipes.
Trade: External envelopeDriver: m² of roof4 sub-items
per m² of roof
$169
Basement carpark bay
Per-bay all-in: slab share, ventilation, lighting, paint, line-marking.
Trade: SubstructureDriver: bay4 sub-items
per bay
$14,108
Concrete driveway
Reinforced concrete driveway with sub-base prep and finish.
Trade: External works & landscapingDriver: 3 sub-items
per
$5,012

Applied (0)

No assemblies applied yet. Pick one from the catalogue, set the driver qty, and click Apply.

Pop into BoQ imports the assembly's line items into the construction breakdown as concrete editable rows. Once imported, they're normal BoQ lines — re-applying the same assembly later appends new lines, it doesn't update old ones.

Export & share

Download a branded PDF summary, export the cost & cash flow tables as CSV, or copy a share link that re-opens this exact feasibility for someone else (lender, partner, accountant). Everything stays client-side — nothing is uploaded.

PDF includes verdict, headline stats, cost breakdown, insights, and key derived assumptions. Share link encodes the project state — anyone who opens it sees the same numbers.

Indicative feasibility only. Not financial, legal, tax, or planning advice. Verify all assumptions with your professional advisers before relying on any number here.

What's behind the numbers

Transparency by default. Every assumption traces to a published source or an indicative range — and you can override anything.

  • NSW transfer (stamp) duty. Schedule for 1 July 2025 – 30 June 2026, sourced from Revenue NSW. CPI-indexed annually under Duties Act 1997, Chapter 2 Part 3 Div 3. Source ↗
  • Construction $/m² rates. Sydney metro 2025–26 rates, triangulated from published construction cost guides (Rawlinsons, Altus Group, Rider Levett Bucknall) and indicative builder-rate ranges. Replace with a real builder quote for higher confidence.
  • Council & infrastructure contributions. NSW councils set contributions independently under s7.11 / s7.12. The figure shown is a wide indicative range only — verify with the relevant council or a town planner before purchase.
  • Finance rates & terms. Indicative bands for typical Australian residential development finance as of late 2025 / early 2026. Real rates depend on lender, leverage, presales, security, and project risk — always replace with a lender quote before committing.

How much does it cost to build in Sydney in 2026?

Build cost per square metre in Sydney metro for 2025–26 ranges widely depending on the type of dwelling, the level of finish, and the difficulty of the site. Our build cost calculator uses the following base rates (per square metre of gross floor area), with site-difficulty multipliers applied on top:

Quality tierDuplex / TownhouseApartmentRenovation
Budget$2,300–$3,000/m²$2,800–$3,600/m²$2,500–$3,600/m²
Standard$2,600–$3,400/m²$3,200–$4,100/m²$3,000–$4,200/m²
Medium$2,900–$3,900/m²$3,600–$4,700/m²$3,600–$5,000/m²
High-end$3,400–$5,500/m²$4,300–$6,500/m²$4,200–$6,800/m²
Luxury$6,000–$11,000/m²$6,500–$12,000/m²$6,500–$13,000/m²
Ultra-luxury$9,500–$18,000/m²$11,000–$18,000/m²$10,000–$20,000/m²

These rates are contract value figures — they include the builder's overhead and margin (when you sign a fixed-price contract). On a cost-plus contract you'd add a separate 15–25% margin line. They don't include land, stamp duty, council contributions, finance, HBCF, the architect, structural engineer, or contingency — all of which the calculator above adds for you.

What's included in build costs (and what's commonly missed)?

The biggest reason people get blindsided by their final build number isn't that their $/m² rate was wrong — it's that they forgot half the line items. PropDEV models every one of these:

  • Construction — $/m² × GFA, with site-difficulty multiplier
  • Builder margin — already in the rate on fixed-price; explicit 18% on cost-plus
  • HBCF premium — NSW Home Building Compensation Fund (~0.7% of contract on residential builds > $20k)
  • Architect & consultants — 4–12% of construction (architect, structural, civil, hydraulic, certifier, surveyor, energy, geotech)
  • Professional fees — PM, DM, QS, accountant, insurance, body corp setup, strata legal (2–7.5% of construction)
  • NSW DBP compliance — registered Design + Building Practitioners, regulated design declarations (~$45–120k on Class 2 builds)
  • Council DA + s7.11 / s7.12 contributions — wildly variable, $8k–$75k per dwelling
  • NSW stamp duty — 2025–26 schedule, premium band over $3.721M
  • NSW land tax — 1.6% per year above $1.075M, 2% above $6.571M (almost no one knows this)
  • Council rates — broken out as its own line ($1.5–4.5k/year Sydney metro)
  • Buyer's agent fee — 1.5–2.5% of purchase or $15–40k fixed (if engaged)
  • Finance — interest, line fees, establishment, capitalised onto the loan
  • Marketing & selling — agent commission ~2.2% of GRV, marketing ~1.2% of GRV, legals
  • GST under the margin scheme — 1/11 of (sale price − acquisition cost)
  • Contingency & realism buffer — 3.5–10% by project stage plus an overrun buffer for things you priced that slipped anyway

NSW land tax — the silent line item

Many homeowners and developers don't realise NSW charges land tax annually on any land you own that isn't your principal place of residence — including development sites that are sitting waiting for DA approval or construction. The FY2025–26 schedule:

  • Land value ≤ $1,075,000 — no land tax payable.
  • Land value $1,075,001 – $6,571,000 — flat $100 plus 1.6% of the amount above $1,075,000.
  • Land value over $6,571,000 — premium rate of 2.0% on the amount above $6,571,000, on top of the general band tax.

On a typical $3M Sydney development site that's about $31,000 per year while you hold it. On a $7M site it's about $97,000 per year. The calculator picks this up automatically from your purchase price (as a proxy for unimproved value) — toggle exempt if it's your PPR.

Class 1 vs Class 2 building — and why it matters

The National Construction Code classifies buildings into roughly ten classes. For residential developers in NSW, the two that matter are Class 1a (a single dwelling on its own title — e.g. a Torrens-titled duplex or detached house) and Class 2 (two or more sole-occupancy units sharing a building — almost every strata-titled duplex, townhouse, or apartment).

Class 2 (and Class 3 / 9c) trigger the NSW Design and Building Practitioners Act 2020: your builder must be DBP-registered, every regulated design needs a registered Design Practitioner's compliance declaration, and a Principal Design Practitioner coordinates the package. Practically that's an extra $45,000–$120,000 in fees plus 1.5–4 months of program — meaningful at duplex scale, very meaningful at townhouse scale.

The calculator's Building classification panel auto-detects Class 1a vs Class 2 based on your title type (Torrens vs strata) and yield, and adds the DBP compliance surcharge to the planning & design bucket when it applies. Override available.

Renovation cost calculator — should I add a bed & bath?

The Renovate / extend deal mode answers the homeowner question: “if I spend $X to add a bed and bath, what's my home worth after vs before — and am I better off?”

It uses the same cost engine as the developer side (construction, consultants, finance, contingency, HBCF, DBP where applicable) but the verdict is different: not “profit” but equity gain. The suburb median for the proposed bed-count config acts as your value ceiling — pushing your finished property materially above the suburb's median for that config is risky money, because buyers anchor hard to comparable sales.

Frequently asked questions

How much does it cost to build a house in Sydney per square metre in 2026?
Sydney metro rates for 2025–26 range from about $2,400/m² for a budget project home up to $18,000+/m² for an ultra-luxury architect-designed home. A standard custom build sits around $3,000–$4,500/m², a high-end custom is $3,400–$5,500/m², and true luxury is $6,000–$11,000/m². Use the calculator on this page to dial in the exact mix of dwelling type, finish level, and site difficulty for your project — and remember these are construction figures only, before consultants, council fees, HBCF, finance and contingency.
Is this build cost calculator free?
Yes — completely free, no signup, no email gate. The tool runs entirely in your browser, every number is editable, you can export to PDF or CSV, and you can share a deal via a single URL. There's no advertising and we don't sell your inputs. The trade-off is that estimates are indicative — verify everything with your builder, QS, lender, accountant and lawyer before relying on a number.
What's included in a property development feasibility study?
A real feasibility study covers acquisition (purchase + stamp duty + legal + DD + settlement adjustments + optional buyer's agent), planning & design (architect + engineers + planner + certifier + council DA + s7.11/s7.12 contributions + DBP compliance if Class 2), construction (build $/m² × GFA + site multiplier + HBCF + optional builder margin on cost-plus), professional fees (PM + DM + QS + insurance + body corp setup + strata legal), finance (interest + line fees + establishment, capitalised), holding costs (council rates + NSW land tax + utilities), marketing & selling (commission + campaign + legal on sale), GST under the margin scheme, and contingency by project stage. PropDEV models every line and shows you exactly where each number comes from.
Does NSW charge land tax on development sites?
Yes. NSW land tax applies annually to any land you own that isn't your principal place of residence — including development sites being held for DA or construction. The FY2025–26 schedule is: no tax below $1,075,000 land value; flat $100 plus 1.6% on the amount above $1,075,000 up to $6,571,000; and a premium 2.0% on the amount above $6,571,000 on top of the general-band tax. On a $3M Sydney site that's about $31,000 per year while you hold it. Many developers — and almost no homeowners — realise this exists.
What is HBCF and do I need to pay it?
HBCF (the Home Building Compensation Fund, run by icare in NSW) is mandatory home builder warranty insurance for residential building work over $20,000. The premium is paid by the builder but baked into your contract — typically 0.3–1.5% of contract value depending on the builder's eligibility tier (H01/H02/H03) and the contract size. PropDEV applies a base rate of 0.7% to residential dev types (duplex, townhouse, apartment, house & land, renovation) and skips it for commercial / mixed-use / subdivision.
What's the difference between Class 1 and Class 2 buildings in NSW?
Class 1a is a single dwelling on its own title — a Torrens-titled detached house or duplex where each unit sits on its own lot. Class 2 is two or more sole-occupancy units sharing a building, which captures almost every strata-titled duplex, townhouse and apartment. Class 2 (and Class 3 boarding houses, Class 9c residential aged care) trigger the NSW Design and Building Practitioners Act 2020 — registered Design Practitioner, registered Building Practitioner, compliance declarations on every regulated design, and a Principal Design Practitioner. That's an extra $45,000–$120,000 in compliance fees plus 1.5–4 months of program time. The calculator auto-detects based on title type and yield.
How is the renovation / extension mode different from develop-to-sell?
Develop-to-sell answers 'what's the profit margin if I build and sell?' Renovation mode answers 'will my reno spend add more value than it costs?' It uses the same cost engine (construction, consultants, finance, contingency, HBCF, DBP if Class 2) — but you start with an existing home, you skip acquisition costs (you already own it), and the verdict is equity gain, not profit. The suburb median for the proposed bed-count config acts as your value ceiling. Going more than 10% above the suburb median for that config is a serious recovery-on-sale risk.
Can I model a cost-plus contract instead of fixed-price?
Yes. Toggle 'Cost-plus' under Builder contract and enter your margin %. Library rates are contract-value numbers so they include the builder's overhead and margin on fixed-price contracts; cost-plus reveals that margin as a separate line on top of trade costs. Sydney market is 15–25% with 18% as the most-defensible single number.
What's the GST margin scheme and when does it apply?
The margin scheme is the standard GST treatment for residential property development sales: GST payable is 1/11 of (sale price − original acquisition cost), aggregated across dwellings. It applies if the property was acquired after 1 July 2000, no input tax credit was claimed on acquisition, and the margin scheme is agreed in the sale contract. PropDEV applies it by default — toggle 'None' if your sale is GST-free (e.g. owner-occupier PPR).
Can I save and share my feasibility?
Yes. The Export panel gives you a one-click branded PDF, two CSV exports (headline + monthly cash flow), and a Copy share link button that encodes every input into the URL — paste it to a partner, accountant, lender or solicitor and they see exactly what you see. No backend, no signup, the link works forever.
Which Australian states does PropDEV cover?
NSW is fully populated with current 2025–26 rates (stamp duty, land tax, HBCF, contributions, council benchmarks, construction $/m² for Sydney metro). VIC, QLD, SA, WA, TAS, ACT and NT are visible in the jurisdiction dropdown but disabled pending rate-library expansion — that's our next major data refresh.
Who built this calculator?
PropDEV is a free tool from Varloch Group, a Sydney-based building, architecture and plumbing collective. We built it because we kept seeing clients arrive with feasibilities that missed five or six obvious line items — HBCF, land tax, DBP compliance, GST, council contributions. The calculator's been QS-reviewed but it's still an estimate; always cross-check with your team before committing capital.

Related Varloch tools & reading

Disclaimer

PropDEV is a feasibility-modelling tool by Varloch Studio. The numbers it produces are indicative estimates based on user-entered inputs and assumed rates from a rate library that is updated periodically. PropDEV does not provide financial, legal, tax, planning, valuation, or construction advice, and its output should not be used as a substitute for professional advice from a qualified accountant, lawyer, town planner, quantity surveyor, valuer, lender, or builder. Stamp duty, council contributions, GST treatment, finance terms, and construction rates change frequently and vary by location, lender, council, and project — every figure in a report must be verified independently before any acquisition, finance, or planning decision is made. Use at your own risk.

Varloch Group client testimonial
NSW BuilderLic. 373007C
L2 PractitionerBUP0004294
PlumbingLic. 479776C
Public LiabilityChase Underwriting
HBCF$3M cover
Recognition2025 BOTY finalist