Districts
SuburbsBlogSearch
|My DistrictsMy AreasSavedAlerts
Sign inGet started
Districts
SuburbsBlogSearch
|My DistrictsMy AreasSavedAlerts
Sign inGet started

NSW › Bonnells Bay › Waikiki Rd

106 Waikiki Rd, Bonnells Bay NSW 2264

For saleHouse

$1,000,000

For sale

$1,000,000

Last sold

5 Feb 2025

5

Bedrooms

2

Bathrooms

3

Car spaces

731 m²

Land

Districts ViewPrice evidencePlanningSite constraintsHistoryListing

Districts View

This is on the market — is it worth your time?

Why this ask?

  • FactListed for sale — no asking price recorded(Listing record · 23 Aug 2026)
  • FactLand 731 m²; no building size recorded.(Property record)
  • CalculationRecorded House sales in Bonnells Bay (last 5 years) with land size: median $1,403/m² of land (n=133). Districts calculation from recorded sales — not a valuation.(Districts recorded sales)
  • CalculationIf it leased at Bonnells Bay's advertised median rent ($618/wk), implied gross yield would be 3.21% — this is not a rent for this listing.(Districts scenario calculation)

What could make it worth more?

No upside evidence detected in the data Districts holds for this lot.

What could make it worth less?

No detected risks — but see the checklist: absence of evidence is not an all-clear.

What should you verify next?

  1. 1Official planning layers are still retrieving for this parcel — check back before relying on zoning or overlay absence.
  2. 2No hazard layer has been retrieved — confirm flood, bushfire and heritage exposure from council mapping before an offer.

Each line above is labelled. A fact is quoted from the named source, with its date. A calculation is worked out by Districts from those facts — you can check the arithmetic. An interpretation is Districts' opinion of what the evidence means, not a fact, a valuation, or advice. Anything we haven't retrieved yet is marked as missing rather than treated as a pass.

Price evidence

The ask against the evidence

Asking

$1,000,000

5 Feb 2025 · derived via latest_sale

Local land rate: recorded House sales in Bonnells Bay (last 5 years) with land size have a median of $1,403/m² of land (n=133). Districts calculation from recorded sales — not a valuation.

Bonnells Bay at a glance

4,291

People

$917,500

Median sale

$618/wk

Median rent

3.50%

Suburb gross yield

Median sale from 56 recorded sales (last 12 months) — a Districts calculation.

See the full Bonnells Bay report →

Vs Bonnells Bay

+9.0%

Median sale

Suburb $917,500

-0.29 pp

Gross yield

Suburb 3.50%

Suburb median $917,500 from 56 recorded sales (last 12 months) — a Districts calculation, not a portal figure.

Total cost to purchase

Purchase Price
$1,000,000
Stamp Duty (New South Wales)
$39,412
Transfer/Registration Fee
$167
Mortgage Registration (est., if financed)
$200
Legal & Conveyancing (est.)
$2,000
Building & Pest Inspection (est.)
$700
Rates & Water Adjustment at Settlement (est.)
$800
Total cash required
$1,043,279

$43,279 on top of the price (4.3% extra)

  • Stamp Duty (New South Wales)
  • Transfer/Registration Fee
  • Mortgage Registration
  • Legal & Conveyancing
  • Building & Pest Inspection
  • Rates & Water Adjustment

Estimates only, at standard investor rates — no first-home or owner-occupier concessions applied. Not included: lenders mortgage insurance (usually applies when borrowing more than 80% of the price), loan application and settlement fees from your lender, the foreign-purchaser duty surcharge, and building insurance — in Queensland the property is at your risk from the first business day after signing, not from settlement. Verify with your conveyancer.

Stamp duty and transfer fees: New South Wales schedules from 2026-07-01. Ongoing council rates and land tax are not included.

Rental yield

Pre-filled with Bonnells Bay's advertised median rent — not a rent for this listing.

Net yield
1.71%
Annual cashflow (pre-tax)
$-34,864
Interest cover (DSCR)
0.33
Annual rent
$32,136
Operating expenses
$15,000
Loan amount
$800,000
Annual interest
$52,000
Gross yield
3.21%

Gross yield is weekly rent × 52 ÷ price. Net yield subtracts operating expenses. Cashflow then subtracts interest-only interest on price × LVR. Tax, vacancies, and principal repayments are not included.

Open the full yield calculator →

Planning

Planning and development

Planning data is being calculated

Development activity

Data unavailable

Source

  • Provider: unavailable
  • Dataset: unavailable
  • Retrieved: not yet retrieved
  • Version: planning-v1

Planning facts are copied from official government GIS where available. Where an official property PDF exists (VicPlan, PlanBuild), Districts stores and serves that original document. Neither is a planning certificate, survey, or advice.

Site

Terrain

Terrain has not been calculated for this property yet.

Slope is calculated on a projected metric grid from a public DEM clip of the official parcel. This is not a survey, engineering, or insurance assessment.

Flood, bushfire and heritage

i

Flood

Not retrieved

Flood exposure has not been retrieved from any source for this property yet. Unknown is not the same as clear.

Bushfire

Not retrieved

Bushfire exposure has not been retrieved from any source for this property yet. Unknown is not the same as clear.

Heritage

Not retrieved

Heritage listing has not been retrieved from any source for this property yet. Unknown is not the same as clear.

Records

Property history

  1. Listedprice unknownavailable23 Aug 2026
  2. Sold$1,000,0005 Feb 2025
  3. Listedprice unknowncompleted7 Nov 2024
  4. Listedprice unknowncompleted7 Nov 2024
  5. Listedprice unknowncompleted7 Nov 2024

Events are recorded observations from public listings, kept with their source and date. Missing values are shown as unknown, never estimated.

Capital growth

NSW

Why this lot, not just this suburb

Why could this property outperform?

Planning layers have not been retrieved for this property yet. A suburb median or growth rate is not a reason this particular lot would outperform. Funded catalyst catchments are not loaded. A TOD badge is not this product.

What could kill that thesis?

Confidence: low

Official flood overlay has not been retrieved (pending). Missing layer is unknown, not “no.” NSW has a statewide DA API. Nearby (100–800 m) applications are not loaded for this property yet.

Rental

Income, competition, and yield

What will it realistically rent for?

Confidence: low

No advertised rent is recorded. Suburb median rent $618/week — not this address. An inferred likely-rent range is not shown until official bond series are loaded for this dwelling type and bedrooms.

What competition will it face?

Current comparable rental listings within 400 m of this lot are not loaded. NSW has a statewide DA API. Nearby (100–800 m) applications are not loaded for this property yet. Supply pressure needs comparable listings near this lot plus a nearby DA pipeline. Neither is loaded. Suburb vacancy or leased-tape days are not this property’s competition.

What does the yield actually look like?

Confidence: low

Yield cannot be shown without both a price and a rent figure. Net yield is not estimated from gross advertising copy. NSW net yield needs land tax and VG inputs that are not loaded. Gross yield from listings is not net yield.

Verdict

What this means for this property

Districts view

Not enough official evidence yet to underwrite this as an investment.

Detail

The same ten questions apply to every property. Missing flood, nearby DAs, achieved rents, or lot geometry is unknown — not “no.”

Read more

Do not treat a suburb median, an advertised yield, or a listing score as the case for this lot.

The evidence loaded so far isn't enough on its own to change a buy, offer, or walk-away decision for this property.

Evidence

What is known for this property

Districts asks the same ten questions of every property. If one shows as unknown, that data isn't published for this state or hasn't been loaded yet — the question stays visible so you can see exactly what's missing.

1 of 10 questions answered so far

  • Development optionality of this lot

    Unknown

    Planning layers have not been retrieved for this property yet.

  • Nearby development pipeline

    Unknown

    NSW has a statewide DA API. Nearby (100–800 m) applications are not loaded for this property yet.

  • Honest achievable rent

    Knownlow

    This is not “bond data says this address leases for $X.” The comparable figure is a suburb advertised/median rent, not this property. Official bond files (postcode or suburb × type × bedrooms) are not loaded yet.

  • Rental supply pressure

    Unknown

    Supply pressure needs comparable listings near this lot plus a nearby DA pipeline. Neither is loaded.

  • Why is this cheap?

    Unknown

    The constraint stack has not been retrieved for this lot, so Districts cannot explain a discount versus land size.

  • Lot-level flood

    Unknown

    Official flood overlay has not been retrieved (pending). Missing layer is unknown, not “no.”

  • Catalyst exposure

    Unknown

    Funded catalyst catchments are not loaded. A TOD badge is not this product.

  • This lot's DA history

    Unknown

    Development applications have not been queried for this parcel.

  • Statutory land value versus ask

    Unknown

    NSW Valuer General land values are not loaded for this property yet.

  • Net yield / holding costs

    Unknown

    NSW net yield needs land tax and VG inputs that are not loaded. Gross yield from listings is not net yield.

Area

Bonnells Bay in one glance

Bonnells Bay at a glance

4,291

People

$917,500

Median sale

$618/wk

Median rent

3.50%

Suburb gross yield

Median sale from 56 recorded sales (last 12 months) — a Districts calculation.

See the full Bonnells Bay report →

Keep researching

  • Why Bonnells Bay? Read the area thesis →
  • What else is on the market in Bonnells Bay →
  • Other records on Waikiki Rd →

Listing material

Listed by Elle Jayne Realty

Fully Renovated Family Home Moments from Lake Macquarie

Positioned in one of the Morisset Peninsula’s most desirable pockets and sat on a well-utilised 731m² block, making the most of every inch of space, this is a home that immediately stands out for all the right reasons. Offering an impressive combination of space, practicality and lifestyle, it’s a property that has been well cared for and thoughtfully designed for comfortable family living. With the hard work already done, there’s nothing left to do but move in and enjoy a home that delivers genuine versatility in an outstanding location.

Features include, but are not limited to:

• Triple lock-up garage plus additional side access, providing an abundance of secure parking with the added flexibility for trailers, boats, caravans, etc.

Read the full description

• Five bedrooms plus a separate study, each bedroom offering built in robes and ceiling fans for a practical and comfortable setup

• Modern kitchen with quality appliances, electric cooking and ample storage, offering plenty of bench space and room to comfortably cater for everyday family living and entertaining.

• Ducted air conditioning throughout, providing year-round comfort

• Well-placed skylights throughout the home, bringing in an abundance of natural light and creating a bright, open feel

• Excellent floorplan with multiple living zones, providing plenty of space for the whole family to spread out, relax and enjoy the space

• 10kW solar system with a new inverter and three-phase power, offering an immediate efficient energy setup with the added flexibility and capacity to suit modern family living

Homes of this calibre are not often offered to the market, this is one you won’t want to overlook

Enjoy being a brief stroll to the shores of Lake Macquarie as well as a short drive to Bonnells Bay Shopping Centre, local schools (public and private), the thriving Morisset CBD and the M1 Motorway, makes this an appealing option for those seeking a central location between Sydney and Newcastle.

DISCLAIMER

Ellejayne Realty have obtained all information provided here from sources we believe to be reliable; however, we cannot guarantee its accuracy. Prospective purchasers are advised to carry out their own investigations.

Listing description written by Jayse Russo, Elle Jayne Realty — reproduced as published, not verified by Districts.

Property features

  • Air Conditioning
  • Built-in Robes
  • Dishwasher
  • Ducted Heating
  • Floorboards
  • Fully Fenced
  • Living Areas: 2
  • Pet-Friendly
  • Remote Garage
  • Rumpus Room
  • Secure Parking
  • Study
  • Toilets: 2

Also look at

Also for sale in Bonnells Bay

  • 110 Harbord St, Bonnells Bay NSW 2264

    2-bed house. Asking $860K.

    For sale
  • 189 Grand Pde, Bonnells Bay NSW 2264

    4-bed house. Currently listed.

    For sale
  • 56 Station St, Bonnells Bay NSW 2264

    6-bed house for sale. Currently listed.

    For sale
  • 3 Stan Cres, Bonnells Bay NSW 2264

    4-bed house for sale. Asking $890K–$950K.

    For sale
Districts

Australian property research from recorded sales, listings, and official layers. Missing data is shown as unavailable, never filled in.

Research

  • Property search
  • Suburb profiles
  • Blog
  • Calculators
  • Follow suburbs
  • Sign in

Learn

  • How we use data
  • What's covered
  • Questions
  • Who it's for
  • Access

Company

  • About
  • Contact
  • support@districts.com.au

Legal

  • Privacy
  • Terms

© 2026 Districts

districts.com.au

Research purposes only. Not personal financial advice, a valuation, or a planning certificate. Always speak to a licensed financial adviser before you act.