- Management rights income
- Rental income calculation
- Net cash flow for management rights
- Lease renewal fees
- Portfolio valuation
Coombabah 1 by Admin
Prime Investment Opportunity – Cambridge Heights Management Rights
Located in the secure, gated community of Arundel, this business-only investment offers exceptional returns and long-term stability.
With a strong 20% ROI and a secured Body Corporate salary of $67,600, this opportunity combines flexibility with financial security. Enjoy low-maintenance, well-kept gardens, a 21-year agreement under the accommodation module, and no onsite office hours, providing a hassle-free management experience.
Key Highlights:✔ Business-only management rights in Cambridge Heights
✔ 20% ROI on a $380,000 investment
✔ Secured Body Corporate salary of $67,600
✔ Located in a secure, gated community in Arundel
✔ Low-maintenance gardens & lawns
✔ 21-year long-term agreement under the accommodation module
✔ No onsite office hours – flexible management
✔ No real estate purchase required
A rare chance to invest in a stable, high-yield business with minimal day-to-day demands.
Located in the secure, gated community of Arundel, this business-only investment offers exceptional returns and long-term stability.
With a strong 20% ROI and a secured Body Corporate salary of $67,600, this opportunity combines flexibility with financial security. Enjoy low-maintenance, well-kept gardens, a 21-year agreement under the accommodation module, and no onsite office hours, providing a hassle-free management experience.
Key Highlights:✔ Business-only management rights in Cambridge Heights
✔ 20% ROI on a $380,000 investment
✔ Secured Body Corporate salary of $67,600
✔ Located in a secure, gated community in Arundel
✔ Low-maintenance gardens & lawns
✔ 21-year long-term agreement under the accommodation module
✔ No onsite office hours – flexible management
✔ No real estate purchase required
A rare chance to invest in a stable, high-yield business with minimal day-to-day demands.
Click to set custom HTML
SIRE IM 6of6 by Jessica dong
To make an offer, download Following Information
|
| ||||||||
How to Calculate Management Rights Net Income: A Step-by-Step Valuation Guide for Buyers:
Management Rights Income Breakdown: Calculating Net Cash Flow & Rental Revenue
How Net Income is Calculated (Management Rights Business):
### Rental Income Calculation for Management Rights Portfolios
Only guaranteed, recurring income is included in valuations. Below is the breakdown for 3 properties:
Property #1
Property #2
Property #3 (External)
### Total Management Rights Portfolio Income
PropertyAnnual Net Income (excl. GST)
#1$3,184
#2$3,690
#3$3,624
Grand Total For Rental Income $10,498
Management Rights Income Breakdown: Calculating Net Cash Flow & Rental Revenue
How Net Income is Calculated (Management Rights Business):
- Profit & Loss Statement (Industry Accountant):
- Annual Net Income (excl. GST): $67,630
- Derived from:
- Gross BC Salary (incl. GST): $6,199.49/month
- Net BC Salary (excl. GST): $5,635.90/month
- Annualized Net Income: 5,635.90x12=∗∗5,635.90x12=∗∗67,630**
### Rental Income Calculation for Management Rights Portfolios
Only guaranteed, recurring income is included in valuations. Below is the breakdown for 3 properties:
Property #1
- Weekly Rent: $560
- Lease Term: Until April 2025 (high renewal likelihood)
- Annual Rent (incl. GST): 560x52=560x52=29,120
- Management Rights Income:
- Commissions (8.25%): 2,402(incl.GST)→∗∗2,402(incl.GST)→∗∗2,184 (excl. GST)**
- Admin Fees: 12 x 5.00=∗∗5.00=∗∗60 (excl. GST)**
- Garden Fees: 12 x 21.67=∗∗21.67=∗∗260 (excl. GST)**
- Renewal Fee (½ Weekly Rent): $280 (excl. GST)
- Repairs Allowance: $400
- Total Annual Income (Property #1): $3,184
Property #2
- Weekly Rent: $675
- Lease Term: Until November 2025 (high renewal likelihood)
- Annual Rent (incl. GST): 675x52=675x52=35,100
- Management Rights Income:
- Commissions (8.25%): 2,896(incl.GST)→∗∗2,896(incl.GST)→∗∗2,633 (excl. GST)**
- Admin Fees: $60 (excl. GST)
- Garden Fees: $260 (excl. GST)
- Renewal Fee: $337 (excl. GST)
- Repairs Allowance: $400
- Total Annual Income (Property #2): $3,690
Property #3 (External)
- Weekly Rent: $660
- Lease Term: Until September 2025 (high renewal likelihood)
- Annual Rent (incl. GST): 660x52=660x52=34,320
- Management Rights Income:
- Commissions (8.25%): 2,831(incl.GST)→∗∗2,831(incl.GST)→∗∗2,574 (excl. GST)**
- Admin Fees: $60 (excl. GST)
- Garden Fees: $260 (excl. GST)
- Renewal Fee: $330 (excl. GST)
- Repairs Allowance: $400
- Total Annual Income (Property #3): $3,624
### Total Management Rights Portfolio Income
PropertyAnnual Net Income (excl. GST)
#1$3,184
#2$3,690
#3$3,624
Grand Total For Rental Income $10,498
|
|
|
LIABILITY DISCLAIMER
The information contained on this website has been uploaded by SIRE based on information supplied by the owners of the business for sale.
SIRE has not audited or otherwise confirmed this information and makes no representations, expressed or otherwise, regarding this information, and shall in no way be responsible for the content, accuracy and truthfulness of such information.
By requesting this business profile the recipient acknowledges their responsibility to perform a due diligence review prior to any acquisition of the subject business. Intending purchasers should satisfy themselves as to the truth and accuracy of all information by their own enquiries and should not rely only upon the information provided.
The information provided is to be used and accepted as a guide only. The Buyer acknowledges that it is the Buyer’s sole responsibility to verify and confirm all information contained in this document, and the Buyer furthermore resolves not to hold SIRE Brokers and/or its salespeople or authorised personnel responsible for its accuracy, including any liability or loss suffered by them in relation to the information contained in this
document.
LIABILITY DISCLAIMER
The information contained on this website has been uploaded by SIRE based on information supplied by the owners of the business for sale.
SIRE has not audited or otherwise confirmed this information and makes no representations, expressed or otherwise, regarding this information, and shall in no way be responsible for the content, accuracy and truthfulness of such information.
By requesting this business profile the recipient acknowledges their responsibility to perform a due diligence review prior to any acquisition of the subject business. Intending purchasers should satisfy themselves as to the truth and accuracy of all information by their own enquiries and should not rely only upon the information provided.
The information provided is to be used and accepted as a guide only. The Buyer acknowledges that it is the Buyer’s sole responsibility to verify and confirm all information contained in this document, and the Buyer furthermore resolves not to hold SIRE Brokers and/or its salespeople or authorised personnel responsible for its accuracy, including any liability or loss suffered by them in relation to the information contained in this
document.
