PropDEV

Cost to build a house in Mosman

Mosman is a planning environment of its own. Most lots are sloped to the harbour, many sit inside heritage conservation areas, mature canopy is council-protected, and Mosman Council assessment timelines are among the slowest residential DAs in Sydney. The result: per-m² build rates run 15–30% above Sydney metro median for comparable briefs, and the soft-cost stack (DA fees, arborist reports, S7.12 contributions, geotech, structural) adds meaningful weight on top. This calculator is pre-configured for a single-storey-equivalent Mosman new build at premium quality with elevated site difficulty. Adjust dwelling area, quality tier, and contingency to match your scope. Below the calculator we set out the Mosman-specific factors that the headline number tends to hide.

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.

Hold-mode inputs

Rental yield, hold period, and target net yield. Leave rent blank to infer from the NSW rental-yield rate library.

Affordability inputs

Owner-occupier mode — pick what you're doing, then fill in the numbers. NSW first-home-buyer concession applied automatically when eligible.

What are you doing?

Build cost is computed from the standard cost stack above (construction $/m² × dwelling area + soft costs + finance + contingency). Set dwelling size, quality, site difficulty in the main inputs to drive it.

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.

Affordability — buy land + build

Land purchase, full build cost stack, construction loan. Stamp duty on land only; build costs roll into the mortgage.

Unaffordable on these inputs
Repayment exceeds serviceability cap or DTI is in regulator hot zone.
Upfront cash
$872,544
deposit + duty + LMI + legals
Monthly P&I
$49,514
@ 6.2% / 30y
Loan amount
$8,084,322
LVR 97.1% · DTI 36.7×
Serviceability
150%
of $4,917 cap
Project value composition
Land price: $4,500,000
Build cost: $3,824,322
Total project: $8,324,322

Stamp duty applies to the land purchase only. The build rolls into a construction loan that draws down progressively.

Upfront componentAUD
Cash deposit$240,000
Stamp duty$241,197
LMI(Applied (LVR > 80%))$388,047
Legals + inspection$3,300
Total upfront cash$872,544
Total interest paid over term
$9,740,706
If you hold the full term
Total cost of ownership
$18,697,572
Price + duty + LMI + legals + interest

Indicative only. Lenders apply their own serviceability formula with a stressed-rate buffer (typically +3pp on the actual rate). Stamp duty uses the NSW 2025-26 schedule with First Home Buyer Assistance Scheme thresholds. LMI is estimated against public premium tables — actual LMI varies by lender, postcode, and policy.

What this deal is telling you

1 critical2 warning

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

  • Not feasible at current inputs (-72.3% margin on cost)

    verdict

    Total revenue of $2,400,000 doesn't cover total cost of $8,664,366 with target margin. You'd lose $6,264,366.

    Next step: Try the What-if Solver on purchase price or sale price to see what the deal needs.

  • Build rate $8,625/m² is 197% above the Sydney median for house_and_land

    construction

    Sydney-metro 2025 median for house_and_land is roughly $2,900/m²/m². You're at $8,625/m² — that's a 197% premium.

    Next step: Sanity-check with a builder before commit — premium spec, difficult site, or just optimistic?

  • Contingency at 3.2% 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.

Here's how the numbers were built

Updates live as you edit

Revenue

  • Revenue of $2,400,000 comes from 1 house-and-land package selling at an average of $2,400,000 each.

Construction cost

  • Construction lands at $2,431,905280 m² of gross floor area × $8,625/m².
  • That rate is a Sydney metro luxury house-and-land build on a difficult site (rate library, medium confidence). Plausible range: $6,480/m² – $12,500/m².
  • Difficult sites carry higher siteworks risk — verify excavation, rock, services, and access before committing.

Acquisition

  • Land acquisition totals $4,755,697 — the $4,500,000 purchase plus $255,697 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 $173,914. Contributions vary wildly by council; this line carries low confidence and should be verified.
  • Project management, QS, insurance, and other professional fees add $72,957. Marketing, sales commission, and legal on sale add $83,100.
  • Finance — interest plus establishment and line fees — adds $585,414 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 $129,983 over the project life.
  • Contingency of $276,188 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 $8,664,366. Against revenue of $2,400,000, the deal yields -$6,264,366 of profit — a -72.3% margin on cost.
  • That's 90.3% below your 18% target — material rework needed (lower land price, higher sale prices, smaller spec, or all three).
  • Required equity is $2,978,206 with peak debt of $5,530,953 (simplified — a cash-flow-driven peak comes in the next phase). Return on equity comes in at -210.3%.

What would change the answer

  • Break-even sale price is $8,664,366 per house-and-land package — sale prices can drop by -261% before the deal loses money.

Cost breakdown

Every line is editable in Pro Mode (Phase G)
Total development cost$8,664,366
Advanced analysis
Scenarios · sensitivity · monthly cash flow & IRR · scale recommender
▸ open

Scenarios — how resilient is this deal?

Conservative stress-tests; optimistic gives it tailwinds.
ConservativeNot feasible
0%
net yield on cost
+0.0pp vs base
Annual cash
$0
Entry cost
$896,187
BaseNot feasible
0%
net yield on cost
Annual cash
$0
Entry cost
$872,544
OptimisticNot feasible
0%
net yield on cost
+0.0pp vs base
Annual cash
$0
Entry cost
$860,431

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: 3.5% net yield on cost
Lever-10%-5%Base+5%+10%
Sale price0%0%0%0%0%
Build cost0%0%0%0%0%
Duration0%0%0%0%0%
Overrun buffer0%0%0%0%0%
Meets targetWithin 15% of targetBelow target

What scale does this site need?

Target: 18.0% margin on cost

You're proposing 1 dwelling × 280 m² (280 m² total GFA) → 0.0% margin on cost.

No configuration in the search range meets your 18.0% target. The deal is fundamentally constrained — land is too expensive, sale prices too low, or costs too high. Consider revisiting the inputs before tuning scale.

Dwelling size (m²)3803603403203002802602402202001801601401201001234567891011121314151617181920Yield (dwellings)1 dwellings × 380 m² → 0.0% margin on cost (fail)2 dwellings × 380 m² → 0.0% margin on cost (fail)3 dwellings × 380 m² → 0.0% margin on cost (fail)4 dwellings × 380 m² → 0.0% margin on cost (fail)5 dwellings × 380 m² → 0.0% margin on cost (fail)6 dwellings × 380 m² → 0.0% margin on cost (fail)7 dwellings × 380 m² → 0.0% margin on cost (fail)8 dwellings × 380 m² → 0.0% margin on cost (fail)9 dwellings × 380 m² → 0.0% margin on cost (fail)10 dwellings × 380 m² → 0.0% margin on cost (fail)11 dwellings × 380 m² → 0.0% margin on cost (fail)12 dwellings × 380 m² → 0.0% margin on cost (fail)13 dwellings × 380 m² → 0.0% margin on cost (fail)14 dwellings × 380 m² → 0.0% margin on cost (fail)15 dwellings × 380 m² → 0.0% margin on cost (fail)16 dwellings × 380 m² → 0.0% margin on cost (fail)17 dwellings × 380 m² → 0.0% margin on cost (fail)18 dwellings × 380 m² → 0.0% margin on cost (fail)19 dwellings × 380 m² → 0.0% margin on cost (fail)20 dwellings × 380 m² → 0.0% margin on cost (fail)1 dwellings × 360 m² → 0.0% margin on cost (fail)2 dwellings × 360 m² → 0.0% margin on cost (fail)3 dwellings × 360 m² → 0.0% margin on cost (fail)4 dwellings × 360 m² → 0.0% margin on cost (fail)5 dwellings × 360 m² → 0.0% margin on cost (fail)6 dwellings × 360 m² → 0.0% margin on cost (fail)7 dwellings × 360 m² → 0.0% margin on cost (fail)8 dwellings × 360 m² → 0.0% margin on cost (fail)9 dwellings × 360 m² → 0.0% margin on cost (fail)10 dwellings × 360 m² → 0.0% margin on cost (fail)11 dwellings × 360 m² → 0.0% margin on cost (fail)12 dwellings × 360 m² → 0.0% margin on cost (fail)13 dwellings × 360 m² → 0.0% margin on cost (fail)14 dwellings × 360 m² → 0.0% margin on cost (fail)15 dwellings × 360 m² → 0.0% margin on cost (fail)16 dwellings × 360 m² → 0.0% margin on cost (fail)17 dwellings × 360 m² → 0.0% margin on cost (fail)18 dwellings × 360 m² → 0.0% margin on cost (fail)19 dwellings × 360 m² → 0.0% margin on cost (fail)20 dwellings × 360 m² → 0.0% margin on cost (fail)1 dwellings × 340 m² → 0.0% margin on cost (fail)2 dwellings × 340 m² → 0.0% margin on cost (fail)3 dwellings × 340 m² → 0.0% margin on cost (fail)4 dwellings × 340 m² → 0.0% margin on cost (fail)5 dwellings × 340 m² → 0.0% margin on cost (fail)6 dwellings × 340 m² → 0.0% margin on cost (fail)7 dwellings × 340 m² → 0.0% margin on cost (fail)8 dwellings × 340 m² → 0.0% margin on cost (fail)9 dwellings × 340 m² → 0.0% margin on cost (fail)10 dwellings × 340 m² → 0.0% margin on cost (fail)11 dwellings × 340 m² → 0.0% margin on cost (fail)12 dwellings × 340 m² → 0.0% margin on cost (fail)13 dwellings × 340 m² → 0.0% margin on cost (fail)14 dwellings × 340 m² → 0.0% margin on cost (fail)15 dwellings × 340 m² → 0.0% margin on cost (fail)16 dwellings × 340 m² → 0.0% margin on cost (fail)17 dwellings × 340 m² → 0.0% margin on cost (fail)18 dwellings × 340 m² → 0.0% margin on cost (fail)19 dwellings × 340 m² → 0.0% margin on cost (fail)20 dwellings × 340 m² → 0.0% margin on cost (fail)1 dwellings × 320 m² → 0.0% margin on cost (fail)2 dwellings × 320 m² → 0.0% margin on cost (fail)3 dwellings × 320 m² → 0.0% margin on cost (fail)4 dwellings × 320 m² → 0.0% margin on cost (fail)5 dwellings × 320 m² → 0.0% margin on cost (fail)6 dwellings × 320 m² → 0.0% margin on cost (fail)7 dwellings × 320 m² → 0.0% margin on cost (fail)8 dwellings × 320 m² → 0.0% margin on cost (fail)9 dwellings × 320 m² → 0.0% margin on cost (fail)10 dwellings × 320 m² → 0.0% margin on cost (fail)11 dwellings × 320 m² → 0.0% margin on cost (fail)12 dwellings × 320 m² → 0.0% margin on cost (fail)13 dwellings × 320 m² → 0.0% margin on cost (fail)14 dwellings × 320 m² → 0.0% margin on cost (fail)15 dwellings × 320 m² → 0.0% margin on cost (fail)16 dwellings × 320 m² → 0.0% margin on cost (fail)17 dwellings × 320 m² → 0.0% margin on cost (fail)18 dwellings × 320 m² → 0.0% margin on cost (fail)19 dwellings × 320 m² → 0.0% margin on cost (fail)20 dwellings × 320 m² → 0.0% margin on cost (fail)1 dwellings × 300 m² → 0.0% margin on cost (fail)2 dwellings × 300 m² → 0.0% margin on cost (fail)3 dwellings × 300 m² → 0.0% margin on cost (fail)4 dwellings × 300 m² → 0.0% margin on cost (fail)5 dwellings × 300 m² → 0.0% margin on cost (fail)6 dwellings × 300 m² → 0.0% margin on cost (fail)7 dwellings × 300 m² → 0.0% margin on cost (fail)8 dwellings × 300 m² → 0.0% margin on cost (fail)9 dwellings × 300 m² → 0.0% margin on cost (fail)10 dwellings × 300 m² → 0.0% margin on cost (fail)11 dwellings × 300 m² → 0.0% margin on cost (fail)12 dwellings × 300 m² → 0.0% margin on cost (fail)13 dwellings × 300 m² → 0.0% margin on cost (fail)14 dwellings × 300 m² → 0.0% margin on cost (fail)15 dwellings × 300 m² → 0.0% margin on cost (fail)16 dwellings × 300 m² → 0.0% margin on cost (fail)17 dwellings × 300 m² → 0.0% margin on cost (fail)18 dwellings × 300 m² → 0.0% margin on cost (fail)19 dwellings × 300 m² → 0.0% margin on cost (fail)20 dwellings × 300 m² → 0.0% margin on cost (fail)1 dwellings × 280 m² → 0.0% margin on cost (fail)2 dwellings × 280 m² → 0.0% margin on cost (fail)3 dwellings × 280 m² → 0.0% margin on cost (fail)4 dwellings × 280 m² → 0.0% margin on cost (fail)5 dwellings × 280 m² → 0.0% margin on cost (fail)6 dwellings × 280 m² → 0.0% margin on cost (fail)7 dwellings × 280 m² → 0.0% margin on cost (fail)8 dwellings × 280 m² → 0.0% margin on cost (fail)9 dwellings × 280 m² → 0.0% margin on cost (fail)10 dwellings × 280 m² → 0.0% margin on cost (fail)11 dwellings × 280 m² → 0.0% margin on cost (fail)12 dwellings × 280 m² → 0.0% margin on cost (fail)13 dwellings × 280 m² → 0.0% margin on cost (fail)14 dwellings × 280 m² → 0.0% margin on cost (fail)15 dwellings × 280 m² → 0.0% margin on cost (fail)16 dwellings × 280 m² → 0.0% margin on cost (fail)17 dwellings × 280 m² → 0.0% margin on cost (fail)18 dwellings × 280 m² → 0.0% margin on cost (fail)19 dwellings × 280 m² → 0.0% margin on cost (fail)20 dwellings × 280 m² → 0.0% margin on cost (fail)1 dwellings × 260 m² → 0.0% margin on cost (fail)2 dwellings × 260 m² → 0.0% margin on cost (fail)3 dwellings × 260 m² → 0.0% margin on cost (fail)4 dwellings × 260 m² → 0.0% margin on cost (fail)5 dwellings × 260 m² → 0.0% margin on cost (fail)6 dwellings × 260 m² → 0.0% margin on cost (fail)7 dwellings × 260 m² → 0.0% margin on cost (fail)8 dwellings × 260 m² → 0.0% margin on cost (fail)9 dwellings × 260 m² → 0.0% margin on cost (fail)10 dwellings × 260 m² → 0.0% margin on cost (fail)11 dwellings × 260 m² → 0.0% margin on cost (fail)12 dwellings × 260 m² → 0.0% margin on cost (fail)13 dwellings × 260 m² → 0.0% margin on cost (fail)14 dwellings × 260 m² → 0.0% margin on cost (fail)15 dwellings × 260 m² → 0.0% margin on cost (fail)16 dwellings × 260 m² → 0.0% margin on cost (fail)17 dwellings × 260 m² → 0.0% margin on cost (fail)18 dwellings × 260 m² → 0.0% margin on cost (fail)19 dwellings × 260 m² → 0.0% margin on cost (fail)20 dwellings × 260 m² → 0.0% margin on cost (fail)1 dwellings × 240 m² → 0.0% margin on cost (fail)2 dwellings × 240 m² → 0.0% margin on cost (fail)3 dwellings × 240 m² → 0.0% margin on cost (fail)4 dwellings × 240 m² → 0.0% margin on cost (fail)5 dwellings × 240 m² → 0.0% margin on cost (fail)6 dwellings × 240 m² → 0.0% margin on cost (fail)7 dwellings × 240 m² → 0.0% margin on cost (fail)8 dwellings × 240 m² → 0.0% margin on cost (fail)9 dwellings × 240 m² → 0.0% margin on cost (fail)10 dwellings × 240 m² → 0.0% margin on cost (fail)11 dwellings × 240 m² → 0.0% margin on cost (fail)12 dwellings × 240 m² → 0.0% margin on cost (fail)13 dwellings × 240 m² → 0.0% margin on cost (fail)14 dwellings × 240 m² → 0.0% margin on cost (fail)15 dwellings × 240 m² → 0.0% margin on cost (fail)16 dwellings × 240 m² → 0.0% margin on cost (fail)17 dwellings × 240 m² → 0.0% margin on cost (fail)18 dwellings × 240 m² → 0.0% margin on cost (fail)19 dwellings × 240 m² → 0.0% margin on cost (fail)20 dwellings × 240 m² → 0.0% margin on cost (fail)1 dwellings × 220 m² → 0.0% margin on cost (fail)2 dwellings × 220 m² → 0.0% margin on cost (fail)3 dwellings × 220 m² → 0.0% margin on cost (fail)4 dwellings × 220 m² → 0.0% margin on cost (fail)5 dwellings × 220 m² → 0.0% margin on cost (fail)6 dwellings × 220 m² → 0.0% margin on cost (fail)7 dwellings × 220 m² → 0.0% margin on cost (fail)8 dwellings × 220 m² → 0.0% margin on cost (fail)9 dwellings × 220 m² → 0.0% margin on cost (fail)10 dwellings × 220 m² → 0.0% margin on cost (fail)11 dwellings × 220 m² → 0.0% margin on cost (fail)12 dwellings × 220 m² → 0.0% margin on cost (fail)13 dwellings × 220 m² → 0.0% margin on cost (fail)14 dwellings × 220 m² → 0.0% margin on cost (fail)15 dwellings × 220 m² → 0.0% margin on cost (fail)16 dwellings × 220 m² → 0.0% margin on cost (fail)17 dwellings × 220 m² → 0.0% margin on cost (fail)18 dwellings × 220 m² → 0.0% margin on cost (fail)19 dwellings × 220 m² → 0.0% margin on cost (fail)20 dwellings × 220 m² → 0.0% margin on cost (fail)1 dwellings × 200 m² → 0.0% margin on cost (fail)2 dwellings × 200 m² → 0.0% margin on cost (fail)3 dwellings × 200 m² → 0.0% margin on cost (fail)4 dwellings × 200 m² → 0.0% margin on cost (fail)5 dwellings × 200 m² → 0.0% margin on cost (fail)6 dwellings × 200 m² → 0.0% margin on cost (fail)7 dwellings × 200 m² → 0.0% margin on cost (fail)8 dwellings × 200 m² → 0.0% margin on cost (fail)9 dwellings × 200 m² → 0.0% margin on cost (fail)10 dwellings × 200 m² → 0.0% margin on cost (fail)11 dwellings × 200 m² → 0.0% margin on cost (fail)12 dwellings × 200 m² → 0.0% margin on cost (fail)13 dwellings × 200 m² → 0.0% margin on cost (fail)14 dwellings × 200 m² → 0.0% margin on cost (fail)15 dwellings × 200 m² → 0.0% margin on cost (fail)16 dwellings × 200 m² → 0.0% margin on cost (fail)17 dwellings × 200 m² → 0.0% margin on cost (fail)18 dwellings × 200 m² → 0.0% margin on cost (fail)19 dwellings × 200 m² → 0.0% margin on cost (fail)20 dwellings × 200 m² → 0.0% margin on cost (fail)1 dwellings × 180 m² → 0.0% margin on cost (fail)2 dwellings × 180 m² → 0.0% margin on cost (fail)3 dwellings × 180 m² → 0.0% margin on cost (fail)4 dwellings × 180 m² → 0.0% margin on cost (fail)5 dwellings × 180 m² → 0.0% margin on cost (fail)6 dwellings × 180 m² → 0.0% margin on cost (fail)7 dwellings × 180 m² → 0.0% margin on cost (fail)8 dwellings × 180 m² → 0.0% margin on cost (fail)9 dwellings × 180 m² → 0.0% margin on cost (fail)10 dwellings × 180 m² → 0.0% margin on cost (fail)11 dwellings × 180 m² → 0.0% margin on cost (fail)12 dwellings × 180 m² → 0.0% margin on cost (fail)13 dwellings × 180 m² → 0.0% margin on cost (fail)14 dwellings × 180 m² → 0.0% margin on cost (fail)15 dwellings × 180 m² → 0.0% margin on cost (fail)16 dwellings × 180 m² → 0.0% margin on cost (fail)17 dwellings × 180 m² → 0.0% margin on cost (fail)18 dwellings × 180 m² → 0.0% margin on cost (fail)19 dwellings × 180 m² → 0.0% margin on cost (fail)20 dwellings × 180 m² → 0.0% margin on cost (fail)1 dwellings × 160 m² → 0.0% margin on cost (fail)2 dwellings × 160 m² → 0.0% margin on cost (fail)3 dwellings × 160 m² → 0.0% margin on cost (fail)4 dwellings × 160 m² → 0.0% margin on cost (fail)5 dwellings × 160 m² → 0.0% margin on cost (fail)6 dwellings × 160 m² → 0.0% margin on cost (fail)7 dwellings × 160 m² → 0.0% margin on cost (fail)8 dwellings × 160 m² → 0.0% margin on cost (fail)9 dwellings × 160 m² → 0.0% margin on cost (fail)10 dwellings × 160 m² → 0.0% margin on cost (fail)11 dwellings × 160 m² → 0.0% margin on cost (fail)12 dwellings × 160 m² → 0.0% margin on cost (fail)13 dwellings × 160 m² → 0.0% margin on cost (fail)14 dwellings × 160 m² → 0.0% margin on cost (fail)15 dwellings × 160 m² → 0.0% margin on cost (fail)16 dwellings × 160 m² → 0.0% margin on cost (fail)17 dwellings × 160 m² → 0.0% margin on cost (fail)18 dwellings × 160 m² → 0.0% margin on cost (fail)19 dwellings × 160 m² → 0.0% margin on cost (fail)20 dwellings × 160 m² → 0.0% margin on cost (fail)1 dwellings × 140 m² → 0.0% margin on cost (fail)2 dwellings × 140 m² → 0.0% margin on cost (fail)3 dwellings × 140 m² → 0.0% margin on cost (fail)4 dwellings × 140 m² → 0.0% margin on cost (fail)5 dwellings × 140 m² → 0.0% margin on cost (fail)6 dwellings × 140 m² → 0.0% margin on cost (fail)7 dwellings × 140 m² → 0.0% margin on cost (fail)8 dwellings × 140 m² → 0.0% margin on cost (fail)9 dwellings × 140 m² → 0.0% margin on cost (fail)10 dwellings × 140 m² → 0.0% margin on cost (fail)11 dwellings × 140 m² → 0.0% margin on cost (fail)12 dwellings × 140 m² → 0.0% margin on cost (fail)13 dwellings × 140 m² → 0.0% margin on cost (fail)14 dwellings × 140 m² → 0.0% margin on cost (fail)15 dwellings × 140 m² → 0.0% margin on cost (fail)16 dwellings × 140 m² → 0.0% margin on cost (fail)17 dwellings × 140 m² → 0.0% margin on cost (fail)18 dwellings × 140 m² → 0.0% margin on cost (fail)19 dwellings × 140 m² → 0.0% margin on cost (fail)20 dwellings × 140 m² → 0.0% margin on cost (fail)1 dwellings × 120 m² → 0.0% margin on cost (fail)2 dwellings × 120 m² → 0.0% margin on cost (fail)3 dwellings × 120 m² → 0.0% margin on cost (fail)4 dwellings × 120 m² → 0.0% margin on cost (fail)5 dwellings × 120 m² → 0.0% margin on cost (fail)6 dwellings × 120 m² → 0.0% margin on cost (fail)7 dwellings × 120 m² → 0.0% margin on cost (fail)8 dwellings × 120 m² → 0.0% margin on cost (fail)9 dwellings × 120 m² → 0.0% margin on cost (fail)10 dwellings × 120 m² → 0.0% margin on cost (fail)11 dwellings × 120 m² → 0.0% margin on cost (fail)12 dwellings × 120 m² → 0.0% margin on cost (fail)13 dwellings × 120 m² → 0.0% margin on cost (fail)14 dwellings × 120 m² → 0.0% margin on cost (fail)15 dwellings × 120 m² → 0.0% margin on cost (fail)16 dwellings × 120 m² → 0.0% margin on cost (fail)17 dwellings × 120 m² → 0.0% margin on cost (fail)18 dwellings × 120 m² → 0.0% margin on cost (fail)19 dwellings × 120 m² → 0.0% margin on cost (fail)20 dwellings × 120 m² → 0.0% margin on cost (fail)1 dwellings × 100 m² → 0.0% margin on cost (fail)2 dwellings × 100 m² → 0.0% margin on cost (fail)3 dwellings × 100 m² → 0.0% margin on cost (fail)4 dwellings × 100 m² → 0.0% margin on cost (fail)5 dwellings × 100 m² → 0.0% margin on cost (fail)6 dwellings × 100 m² → 0.0% margin on cost (fail)7 dwellings × 100 m² → 0.0% margin on cost (fail)8 dwellings × 100 m² → 0.0% margin on cost (fail)9 dwellings × 100 m² → 0.0% margin on cost (fail)10 dwellings × 100 m² → 0.0% margin on cost (fail)11 dwellings × 100 m² → 0.0% margin on cost (fail)12 dwellings × 100 m² → 0.0% margin on cost (fail)13 dwellings × 100 m² → 0.0% margin on cost (fail)14 dwellings × 100 m² → 0.0% margin on cost (fail)15 dwellings × 100 m² → 0.0% margin on cost (fail)16 dwellings × 100 m² → 0.0% margin on cost (fail)17 dwellings × 100 m² → 0.0% margin on cost (fail)18 dwellings × 100 m² → 0.0% margin on cost (fail)19 dwellings × 100 m² → 0.0% margin on cost (fail)20 dwellings × 100 m² → 0.0% margin on cost (fail)
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)$8,625/m²$8,625/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)$4,755,697$4,755,697
Planning & design$173,914$173,914
Construction$2,431,905$2,431,905
Professional fees$72,957$72,957
Finance$585,414$585,414
Holding$129,983$129,983
Marketing & selling$83,100$83,100
Contingency$276,188$276,188
Taxes & duties$0$0
Total development cost (reconciled)$8,509,159$8,509,159

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)
$2,431,905
BoQ total
$2,431,905
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$2,431,905
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.

Why Mosman build rates run higher than Sydney metro median

Three structural drivers. First, topography — most Mosman lots fall toward the harbour and require engineered retaining, piles or piers into Hawkesbury sandstone, and basement or sub-floor tanking. The foundation line item alone often runs 60–120% above a flat metro block. Second, access — narrow streets, on-street parking, limited site storage, and noise restrictions push trade rates and program durations up; crane and truck movements have to be choreographed against neighbours. Third, finish expectations — Mosman briefs almost always sit in the premium-to-luxury band ($5,500–$9,000/m² in 2025–26) and inclusions (joinery, stone, double-glazing, smart-home wiring, structural glass) drive cost faster than floor area does. Standard Sydney quality assumptions do not transfer to Mosman; the calculator's premium and luxury tiers are the right starting point.

Mosman Council — DA process, heritage and tree controls

Mosman LEP and DCP impose tighter controls than most Sydney councils on built form, FSR, height, view sharing, and landscaping. Roughly 30% of Mosman is in a heritage conservation area or includes heritage-listed items, which adds a Heritage Impact Statement and often a longer assessment. Significant trees — almost any mature canopy — are protected under the Tree Preservation Order and any removal needs council consent, an arborist report, and frequently replacement planting. Mosman DA timelines for residential new builds typically run 5–9 months from lodgement to determination; complex sites and heritage-affected sites push past 12 months. Build that timeline into your holding-cost line in the calculator below.

Tanking, basements, and the harbourside water table

A large share of Mosman lots have ground conditions that make below-ground waterproofing the single most important detail in the build. Tanking failures in Mosman are the most common cause of post-handover defect work in our experience — and they are extremely expensive to fix retrospectively because remediation requires excavating to the outside face of the wall. Costs to do tanking properly (Cosmofin/Sika multi-layer membrane systems, drained cavity to the inside face, certified by the waterproofing manufacturer) are 2–3× the cost of a single bituminous membrane, and they need to be priced explicitly into the contract — not buried in a generic 'waterproofing' line.

What this calculator does not include

The calculator estimates Mosman build cost, council fees, finance, holding and contingency. It does not include the cost of the land purchase, demolition (Mosman demo can run $80–200k due to heritage and access), specialist arborist or geotech reports, the cost of view-sharing mediation if neighbours object, or fitout / FF&E. Treat the headline number as a credible feasibility figure for a financier or partner — not a substitute for a fixed-price quote from a licensed Sydney builder familiar with Mosman Council.

Frequently asked questions

How much does it cost to build a house in Mosman?

Mosman build rates in 2025–26 typically run $5,500–$9,000 per m² for premium-to-luxury single-storey work, with two-storey adding 10–15% per m² and structural complexity (piers, basement, retaining) adding a further 5–15% on the foundation line. A standard 280m² Mosman family home build typically lands $1.6M–$2.5M for construction alone, before land, demolition, DA, and soft costs.

How long does Mosman Council take to approve a DA?

Mosman Council residential DA assessment typically runs 5–9 months from lodgement to determination for a straightforward new build. Heritage-affected, view-sharing-contested, or tree-removal-dependent applications routinely take 9–14 months. CDC pathways are available for some simpler scopes but most Mosman sites do not qualify due to lot constraints.

Is my Mosman property in a heritage conservation area?

Roughly 30% of Mosman LGA is inside a heritage conservation area or contains a heritage-listed item. Check Mosman LEP 2012 (NSW Planning Portal) for your property, or use our /block-report tool to get a free desktop report on zoning, heritage, FSR and height for a specific Mosman address.

Do I need a Level 2 Building Practitioner for a Mosman build?

Not strictly required for Class 1a residential, but strongly recommended on sloped, basement, tanked, or heritage Mosman sites. Nick Varley at Varloch holds NSW Level 2 Building Practitioner registration (BUP0004294), which covers structural and waterproofing competence beyond the standard NSW Builder Licence.

Does Varloch build in Mosman?

Yes. Mosman is part of Varloch's core Lower North Shore service area and we have completed multiple Mosman projects across new build and renovation. Use /contact and tell us your address, scope, and rough budget — we'll be straight about whether the project fits our ten-job concurrent cap window.

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