Skip to content
Free Calculator

Duplex Rental Yield Calculator

Estimate gross and net rental yield for your duplex build. Enter your land cost, duplex type, and expected rents to see projected returns based on 2026 Sydney market data.

Duplex Details

$780,000

5%

$600/week

$600/week

8%

Rental Yield

Gross Yield (Total Cost)

3.6%

Net Yield (Total Cost)

2.3%

Gross Yield (Build Only)

6.8%

Annual Income

Gross rent$62,400
Vacancy (5%)-$3,120
Management (8%)-$4,992
Insurance + rates-$11,500
Maintenance (3%)-$1,872
Net income$40,916

Project Cost

Land$780,000
Construction (270 m²)$756,000
Demo + site + approvals$110,000
Contributions + subdivision$57,000
Holding costs$42,120
Total$1,745,120

Equity & Value Assessment

Est. End Value

$1,788,150

$894,075 per dwelling

Equity Created

$43,030

Combined Rent

$1200/wk

$40,916/yr net

End values are estimates based on current market data for Fairfield LGA. Actual values depend on location, design quality, and market conditions at completion. Contact Buildana for a site-specific feasibility assessment.

Frequently Asked Questions

Ready to Run the Numbers on Your Site?

This calculator gives estimates — Buildana gives certainty. Book a free duplex feasibility assessment and get a site-specific cost and yield projection.

Start Your Project