Total Market Size 2025
Total Market Value
Off-Market Opportunity
City Performance Overview
Potential Annual Savings by City
Conservative Scenario
Minimum expected returns based on conservative market assumptions
Discount Impact Analysis
Benchmark Scenario
Expected returns based on industry benchmark performance
Discount Impact Analysis
Optimistic Scenario
Maximum potential returns based on top-performing case studies
Discount Impact Analysis
Scenario Comparison
| Scenario | Deals/Year | Discount | Total Savings | ROI |
|---|
Off-Market Brokers ROI Calculator
Calculate your return on investment with off-market property brokerage services
Investment Parameters
ROI Analysis
Disclaimer: This calculator is illustrative only. OMB provides marketing & automation services and is not a licensed real estate agent nor financial adviser.
Data Sources & Methodology
Official Government Data
Australian Bureau of Statistics
Report: Total Value of Dwellings June 2025
Date: September 2025
Source: abs.gov.au
Settlement Data
PEXA Group
Report: Property Insights FY25
Date: July 2025
Key Finding: 722,000 total settlements
Market Performance Data
PropTrack
Report: Home Price Index September 2025
Coverage: All cities
Key Finding: 3.8-4.3% average discount historically
Regional Market Data
CoreLogic
Report: Regional Market Update 2025
Coverage: Gold Coast, Sunshine Coast, Geelong
Date: September 2025
Premium Market Insights
Domain
Report: Market Insights September 2025
Coverage: Byron Bay, Canberra
Date: September 2025
Northern Market Data
NAB/Cotality
Report: Darwin Property Market Insights
Date: July 2025
Key Finding: Highest rental yields (6.7%)
Calculation Methodology
Discount Variability
Discount range (2-8%) reflects market conditions and negotiation skill. Historical off-market data shows 3.8-4.3% average discounts. Users can adjust this variable to test different scenarios and assumptions.
Average Savings Per Deal
Calculated as: Property Price × User-Selected Discount Percentage = Absolute Savings. Real-time calculation updates as users adjust discount assumptions.
Total Annual Savings
Total Annual Savings = (Average Savings Per Deal × Deals Per Year). Both variables are user-controllable for scenario testing.
ROI Calculation
ROI Percentage = (Total Annual Savings / Total Annual Cost) × 100. Total Annual Cost = (Subscription × 12) + (Ad Spend × 12).
Cash Flow Uplift
Estimated rental yield improvement per deal based on purchase price savings, typically 0.1-0.15% of savings per month. Varies by city rental market conditions.
Validation Ranges
Green (2-5%): Historically supported range. Yellow (5.1-6%): Optimistic assumptions requiring exceptional conditions. Red (6.1-8%): Unrealistic for sustainable business operations.