Boambee Creek Eco-Resort — Pre-DA Capital Raise
Commercial in Confidence  ·  Not for Distribution  ·  Indicative Only — Not Financial or Legal Advice
Pre-DA Capital Raise · Coffs Harbour NSW · 708 Company SPV

Boambee Creek
Eco-Resort

5.6 hectares of freehold creekside land in Australia's first Ecotourism-certified ECO Destination. A 708 Company SPV raising ~$2,375,700 to fund land acquisition and full State Significant Development Approval. Minimum investment $50,000.

5.6ha
Freehold Creek Site
62
Eco-Suite Units
$50K
Min. Share — 708 SPV
~$2.38M
Total Raise (Low)
~2.5×
Post-DA Return (Mid)
$10.3M
Yr 3 Gross Revenue
80+
Sports Events / Year
The Opportunity

Three Tourism Markets.
One Unmet Site.

Tourism accounts for 9% of all jobs in the Coffs Harbour LGA — above the NSW average — yet the accommodation stock is predominantly pre-2000 motel-style, with virtually no eco, accessible, or premium offerings. Weekend accommodation is routinely exhausted by the 80–100 major sporting events hosted annually.

The Boambee Creek site sits immediately adjacent to Rex Hardaker Oval, 3 minutes from Coffs Airport, 5 minutes from the city, and 10 minutes by paddle from the beach. Zoned RE2 Private Recreation under Coffs Harbour LEP 2013 — expressly permitting eco-tourist facilities and tourist accommodation with consent.

The market gap for quality eco-accommodation, accessible tourism and sports overflow is real, current, and well-documented in a region that is already Australia's only Ecotourism-certified ECO Destination.

— Boambee Creek Strategic Feasibility Study, Feb 2026
Coffs Coast
🌿

Eco & Nature Tourism

Australia's only Ecotourism-certified ECO Destination. Immersive creek-front setting, bush tucker cultural programming, and authentic Gumbaynggirr partnership deliver differentiation and Advanced ECO Certification potential.

Sports Tourism Overflow

Directly adjacent to Rex Hardaker Oval. Estimated 85–95% occupancy during ~40 event weekends per year — the Coffs sports precinct consistently exhausts all existing accommodation stock.

Accessible Tourism Premium

~17% of total Australian tourism revenue (~$8B+/yr) relates to accessible travel. Coffs Harbour has virtually no quality accessible stock. 100% accessible design commands a documented 15–30% rate premium.

The Land

5.6 Hectares on
Boambee Creek

Freehold title, RE2 zoning, creek frontage — and prior consultant groundwork already completed by the current owners, reducing the cost and time of early pre-DA stages.

Location & Access

Unmatched Connectivity

  • 3 min drive to Coffs Airport
  • 5 min drive to City Centre
  • 10 min paddle to the beach
  • Immediately adjacent to Rex Hardaker Oval
  • Surrounded by environmental land — no encroachment risk
Planning & Zoning

RE2 Private Recreation

Expressly permits tourist and visitor accommodation, eco-tourist facilities, food and drink premises, function centres, and jetties — all with consent under Coffs Harbour LEP 2013.

EDC est. $27.49M (excl. GST, excl. land) approaches the $30M+ threshold triggering the State Significant Development pathway — DPHI becomes consent authority, bypassing local council biodiversity discretion. Formal QS certification required to confirm threshold. Note: 'EDC' replaces former 'CIV' terminology per DPHI PS 24-002 (March 2024).

Existing Work Available

Prior Consultant Reports

  • Concept Design — Eco Tourism Centre
  • Ecology Report (requires updating)
  • Bushfire Report (requires updating)
  • Site and Tree Survey
  • REMPLAN development costings (2017 rates)
Cultural Context

Gumbaynggirr Country

The Gumbaynggirr People are the traditional custodians of this land. Formal ACHA and genuine equity-based partnership with the Gumbaynggirr Nation Aboriginal Corporation is both a legal requirement and the project's most significant commercial and cultural differentiator.

Development Concept

Five Elements.
30% of the Site.

Construction constrained to 30% of the 5.6ha (~1.68ha), threaded around all significant trees. The remaining 70% (~3.92ha) protected under a Biodiversity Stewardship Agreement — converting the ecological constraint into a saleable credit asset.

Eco suites
Accommodation

62 × 2-Bed Eco-Suites

Off-site modular construction (carbon-positive CLT/steel frame, 90–100m²), 100% accessible design, ESD systems. Build cost $255K–$328K per unit. Off-site fabrication compresses programme by 25–35% vs. traditional construction.

Restaurant
Hospitality

Restaurant, Bar & Conference

1,000m² facility: full-service restaurant (bush tucker sourced on-site), bar, and 400m² conference/function centre. $5.6M construction cost. Generates $180–$220 additional RevPAR per occupied room per day.

Cultural
Cultural Partnership

Gumbaynggirr Cultural Centre & Tours

Bush tucker tours and cultural centre in genuine equity partnership with the Gumbaynggirr Nation Aboriginal Corporation. Cultural Tourism Licence (20–30% of programming revenue), 20% Indigenous employment target, co-authored CHMP.

Waterfront
Waterfront

Jetty & Water Recreation

Jetty and waterfront infrastructure subject to DPI Fisheries and Crown Lands approvals. Potential joint State Government development for disability access, cycling and walking paths along Boambee Creek.

Conservation
Conservation

70% Biodiversity Stewardship Area

~3.92ha under BSA linked to adjacent Boambee Creek Regional Park. Surplus biodiversity credits ($8K–$20K/credit) saleable to third parties — a passive income stream from the conservation commitment.

Revenue Model

Year 3 Stabilised
Gross Revenue: $10,329,195

Flamping™ removed from all revenue streams. Figures are indicative only based on 2025/26 market rates and require independent professional verification.

Revenue Stream Annual Units Rate Gross Revenue
62 × Eco-Suites (70% occ.)15,841 nights$395/night$6,257,195
Restaurant & Bar (80 covers/night)29,200 covers/yr$85/cover$2,482,000
Conference & Events120 days/yr$8,500/day$1,020,000
Cultural Tours & Experiences6,000 guests/yr$95/guest$570,000
Total Gross Revenue — Year 3 $10,329,195

ADR Benchmarking

Rate CategoryCompetitor ADRBoambee Est. ADRPremium
Standard Eco-Suite (non-event)$280–$340$350–$420+18–25%
100% Accessible Premium Suite$280–$340$420–$510+25–35%
Event Weekend (Sports Overflow)$380–$450$480–$580+20–30%
F&B + Conference RevPAR boost$180–$220/rm/dayAdditive

Occupancy Assumptions

Sports Event Weekends (~40/yr)85–95%
Non-Event Eco Baseline55–70%
Blended Annual Target — Yr 368–75%

Benchmarked against Byron Bay, Yamba & Crescent Head comparable eco-resorts.

Accessible tourism accounts for ~17% of total Australian tourism revenue. Coffs has virtually no quality accessible stock — the rate premium is real and currently uncaptured.

— Feasibility Study, Section 3.2

Coffs Harbour hosts 80–100 major regional and state-level sporting events per annum, consistently pushing existing accommodation to 100% occupancy.

— Feasibility Study, Section 3.1
Capital Raise

Pre-DA Raise &
708 Company SPV

Raising the minimum capital needed to acquire the land and complete all pre-DA work. Nothing more. At DA grant, shareholders vote to proceed with construction or sell the DA at post-DA valuation.

A — Land Acquisition
Boambee Creek — 5.6ha freehold RE2 (est. market value)$500,000
Land Subtotal$500,000
B — Pre-DA Professional & Consultant Fees (Months 1–18)
EIS Coordinator / Town Planner — SEARs & full EIS$180K–$280K
Principal Architect — concept to SSDA lodgement Revised$600K–$800K
Accredited Biodiversity Assessor (BDAR + surveys)$80K–$140K
Hydrologist & Flood Risk Consultant (site study)$50K–$75K
Geotechnical Engineer$35K–$55K
Traffic & Parking Engineer$25K–$40K
Acoustic Consultant$18K–$28K
Heritage & Cultural Heritage Consultant (ACHA, CHMP)$40K–$65K
Quantity Surveyor — EDC Report & Certification (AIQS/RICS) Revised$20K–$35K
DPHI Fees — Statutory Lodgement + Assessment Cost Recovery Revised$75K–$125K
Koala Survey (autumn, scat + camera traps)$15K–$25K
AHIMS Search & desktop biodiversity study$10K–$15K
Pre-DA DPHI meeting & SEARs lodgement Revised$25K–$35K
GNAC Consultation & Cultural Heritage Broker$25K–$35K
Formal pre-DA meeting + DPHI pre-lodgement svc$15K–$25K
IPC Contingency — Public Hearing Preparation (if triggered) Added$100K–$150K
DPI Fisheries / Crown Lands pre-lodgement$30K–$50K
EIS Preparation, exhibition & submissions report$185K–$250K
DPHI assessment phase support (M16–M18)$50K–$75K
Professional Fees Subtotal$1,578K–$2,303K
C — SPV Establishment & Legal
708 Company (Pty Ltd) incorporation + shareholder agreement$5K–$8K
Information Memorandum (lawyer-reviewed)$15K–$25K
Share Subscription Agreements (per-investor)$8K–$15K
Accountant — SPV structuring & tax advice$10K–$18K
ASIC filings & ongoing compliance$3K–$5K
SPV Establishment Subtotal$41K–$71K
D — Contingency & Working Capital
Contingency on consultant fees (15% on low-end)~$236,700
Working capital buffer (travel, meetings, misc.)$20,000
Contingency Subtotal~$256,700
Total Pre-DA Raise
$2,375,700
Low estimate  ·  High scenario $3,130,700

708 Company SPV

Proprietary Limited Company raising under s.708 Corporations Act 2001 (Cth) — Sophisticated/Professional Investor exemption. No prospectus required.

Company Name (suggested)Boambee Creek EcoResort Pty Ltd
Minimum Share Subscription$50,000
Total Raise — Low$2,375,700
Total Raise — High$3,130,700
Implied Shares at $50K (Low)~48 shares
Share ClassOrdinary — equal economic rights
Voting1 vote per share, pro-rata
DistributionsPro-rata on DA sale or proceed vote
Exit TriggerShareholder vote at DA grant
Horizon to DA~12–18 months
Investor RequirementS.708 Accountant's Certificate
GovernanceIndependent director recommended
Downside protection: The land — RE2 zoned, 5.6ha creek frontage in Australia's only ECO Destination — retains independent value without DA. The $500K land component is a real asset, not spent capital.
Fee Audit Note (Feb 2026): All professional fees independently benchmarked against NSW SSD market rates. Architect fee revised upward to reflect 6–8% of EDC for pre-DA phase. QS retitled to EDC Report (per DPHI PS 24-002); DPHI fees reflect statutory lodgement plus cost recovery. Duplicate specialist consultant line removed; IPC contingency added for coastal SSD risk.
S.708 Note: Each investor must hold a current accountant's certificate confirming net assets ≥ $2.5M or gross income ≥ $250K p.a. The SPV does not require an AFSL where all investors qualify under s.708. Legal and accounting advice is mandatory before proceeding. This document does not constitute financial or legal advice.
Financial Overview

Key Metrics at a Glance

All figures are indicative only based on 2025/26 market rates. Independent professional verification required before any investment decision. Flamping™ excluded throughout. Figures updated per Feb 2026 professional fees market audit.

Pre-DA Raise — Low

$2,375,700
Land $500K + consultant fees $1,578K + SPV legal $41K + contingency $257K. Updated per Feb 2026 audit.

Pre-DA Raise — High

$3,130,700
All fees at upper estimates + SPV legal $71K. Includes maximum contingency allowance. Updated per Feb 2026 audit.

Minimum Share (708 SPV)

$50,000
S.708 Corporations Act — sophisticated investor exemption. ~48 shares at low raise target.

Land Acquisition

$500,000
Estimated market value — 5.6ha freehold RE2, creek frontage, Boambee Creek.

Estimated Development Cost (EDC)

$27,485,000
Est. 2025/26, excl. GST & land. Flamping removed. QS certification required to confirm $30M+ SSD threshold. Formerly 'CIV' — see PS 24-002.

Total Development Cost — Low

$29,054,000
Full build incl. land $500K, bio credits, contributions & contingency. Professional fees updated per Feb 2026 audit. Flamping excluded.

Total Development Cost — High

$36,548,000
High scenario: max biodiversity credits ($1.5M), max contingency, professional fees at upper range. Updated per Feb 2026 audit.

Post-DA Valuation — Conservative

$1,860,000
$30K/room equiv. × 62 units. Defensible floor — conservative relative to current benchmarks.

Post-DA Valuation — Upside

$2,790,000
$45K/room equiv. × 62 units. Reflects ECO Destination + accessible design premium.

Return Multiple (indicative)

~1.7× – 2.5×
Post-DA value ÷ total SPV raise — conservative to mid. Not a guarantee of return.

Year 3 Gross Revenue

$10,329,195
Suites $6.26M + Restaurant/Bar $2.48M + Conference $1.02M + Cultural Tours $570K.

Developer Contributions (est.)

~$1,100,000
S.7.12 levy ~$585K + State Infrastructure Contribution ~$439K. Budget allowance $1.1M–$1.3M.
Execution Roadmap

Three Phases to
Development Approval

The SPV raise funds Phases 1 and 2 only. At DA grant, shareholders vote to proceed with construction or sell the approved development at post-DA valuation.

1

Pre-DA & SEARs

Months 1–6

The highest-leverage phase. Commission the Koala Survey before the footprint is locked (autumn season, ~$15–25K). Engage a DPHI-experienced Town Planner for the pre-DA meeting and SEARs request — budget $25K–$35K for a comprehensive SEARs scoping report (inadequate SEARs investment risks costly rework later). Initiate genuine early consultation with the Gumbaynggirr Nation Aboriginal Corporation — before any design is finalised. Retain a Chartered QS (AIQS/RICS) to certify the Estimated Development Cost (EDC) above $30M for the SSD pathway.

🦘 Koala Survey (autumn) 🏛️ Pre-DA DPHI meeting 📋 SEARs request lodged 🤝 GNAC early consultation 📐 QS EDC Certification 💧 Flood Risk Assessment 🔍 AHIMS search 🌱 Desktop biodiversity study
2

EIS Preparation & SSD Application

Months 7–18

With SEARs requirements defined, the full Environmental Impact Statement is prepared to scope. The SSD pathway offers structured, time-limited agency consultation — substantially reducing delay risk versus a local council DA. Exhibition is 28 days minimum; DPHI determination expected within 12 months of lodgement. Note: IPC contingency budget ($100K–$150K) included should public objections trigger an Independent Planning Commission hearing.

🌿 Biodiversity Dev. Assessment Report 🏛️ Aboriginal Cultural Heritage Assessment 🏗️ Modular design finalised 📄 SSD Application lodged 🤝 Cultural Heritage Management Plan 📢 EIS exhibition (28-day min.) 📝 Submissions Report
3

Construction & Operational Launch

Months 19–36+ · Post-DA vote

At DA grant, shareholders vote on procurement strategy. If proceeding, off-site modular fabrication (12–14 week lead time for 62 modules) compresses the build by 25–35% versus traditional construction — minimising site disturbance and shortening time to first revenue. Target: soft launch on a major sporting event weekend.

🏭 Off-site modular fabrication 🌱 BSA registration (70% site) 🏅 Advanced ECO Certification 🎉 Gumbaynggirr cultural launch ⭐ 4.5-star TAA grading target 📣 Sports & eco media campaign
Environmental Design

Built to Leave
Country Healthier

Consistent with the Coffs Coast ECO Destination status and Ecotourism Australia's Advanced Certification standards.

🌳

30% Development Footprint

Construction constrained to ~1.68ha. The remaining ~3.92ha under BSA linked to Boambee Creek Regional Park — surplus credits saleable to third parties as a passive income stream.

🌲

All Significant Trees Preserved

Modular construction threaded around high-value vegetation patches per the pre-DA Ecological Desktop Study. No significant tree disturbed during construction.

🏭

Carbon-Positive Modular Build

All buildings factory-produced, environmentally designed. Off-site fabrication cuts on-site waste and construction programme by 25–35% versus traditional methods.

🦘

Koala & Wildlife Habitat

Canopy connectivity maintained. Koala-friendly fencing and lighting throughout. BSA on 70% of the land actively supports local koala populations and wider biodiversity corridor.

🤝

Gumbaynggirr Cultural Partnership

Equity participation offered to GNAC. Cultural Tourism Licence (20–30% of cultural programming revenue), 20% Indigenous employment commitment, co-authored Cultural Heritage Management Plan.

🏅

Advanced ECO Certification Target

Project targets Advanced Eco Certification under Ecotourism Australia's ECO Certification Program — building on the Coffs Coast's existing national-first ECO Destination status.

Risk Register

Managed Risks,
Not Hidden Ones

Flamping flood-engineering risks removed from scope. All remaining principal risks are manageable and can be substantially de-risked before significant capital is committed.

Monitor — MED

Flooding — Main Buildings

Modules elevated ≥500mm above 100-yr ARI flood level per CHCC policy. Modular design allows rapid post-flood module replacement. Hydrological study defines finished floor levels. Clause 4.6 variation to FPA if required.

Monitor — MED

Koala Habitat — Credit Liability

Early Koala Survey (~$15–25K, autumn) informs footprint before it's locked. 30% footprint steered to already-disturbed areas. BSA on 70% converts liability to credit asset. Worst case: $500K–$1.5M credit retirement.

Manageable — LOW

SSD Approval Timeline

Early SEARs request, pre-DA agency meetings (DPI, Heritage NSW, Crown Lands), DPHI Pre-Lodgement Assessment Service, comprehensive first-time EIS. Structured and time-limited pathway.

Manageable — LOW

IPC Hearing (if triggered)

Coastal waterfront SSDs with community interest can trigger an Independent Planning Commission review if 50+ public objections or council objects. $100K–$150K IPC contingency included in raise. Early community engagement is the primary mitigation.

Manageable — LOW

Cultural Heritage Objection

Genuine early GNAC consultation before design is finalised. Equity partnership and Cultural Tourism Licence offered. Cultural centre designed as genuine economic benefit to the Gumbaynggirr community.

Manageable — LOW

Construction Cost Escalation

10% contingency in TDC. Early tender to lock modular pricing. Fixed-price contract with manufacturer at CC stage. Staged procurement approach.

Manageable — LOW

SPV Capital Raise

708 structure reduces compliance burden significantly. $50K minimum broadens the investor pool. Lawyer-reviewed Information Memorandum. Land at $500K retains independent RE2 value as downside protection without DA.

Get Involved

Investor Positions
Now Open

Seeking sophisticated investors for the 708 Company SPV at a minimum of $50,000 per share. The raise funds land acquisition and full pre-DA work — approximately 12–18 months to Development Approval.

💼

For Investors

$50,000 minimum. S.708 sophisticated investor certificate required. Request the full Information Memorandum prepared by our legal team before subscribing.

Request Information Pack
🌿

Development Partners

Interested in co-developing, operating, or providing specialist eco-tourism, accessible design, modular construction, or sustainability expertise to the project.

Explore Partnership
🤝

Gumbaynggirr Community

We seek respectful early engagement with the Gumbaynggirr Nation Aboriginal Corporation for a genuine, equity-based cultural partnership — before any design is finalised.

Begin the Conversation

Boambee Creek Eco-Resort

A 708 Company SPV pre-DA capital raise for an eco-resort on 5.6 hectares of freehold RE2-zoned creekside land in Australia's first ECO Destination. Flamping™ excluded. Raise target ~$2.38M (low), minimum share $50,000. All professional fees updated per Feb 2026 market audit.

We acknowledge the Gumbaynggirr people as the Traditional Custodians of the land on which this project is proposed. Sovereignty was never ceded. This always was, and always will be, Gumbaynggirr Country. We pay our deepest respects to Elders past, present, and emerging.

DISCLAIMER: This document is a high-level strategic overview prepared for sophisticated investors under s.708 of the Corporations Act 2001 (Cth) only. All financial projections, cost estimates and regulatory interpretations are indicative only based on 2025/26 market rates and must be verified by qualified professionals before any investment decision. This document does not constitute financial, legal, or planning advice and is not an offer or invitation to subscribe for securities. The EDC of $27.49M (excl. land) must be certified by a registered Chartered Quantity Surveyor (AIQS/RICS) to confirm the $30M+ SSD threshold applies — 'EDC' has replaced 'CIV' under DPHI Planning Circular PS 24-002 (March 2024). Flamping™ (10 floating units) has been excluded from all project scope, costs, and revenue projections throughout this document. Professional fees have been benchmarked against NSW SSD market rates as at February 2026 and revised accordingly. Past performance is not indicative of future results.

© 2026 Boambee Creek EcoResort Pty Ltd  ·  Commercial in Confidence  ·  Not for Distribution  ·  Gumbaynggirr Country