315 South Mountain Road, Heathcote Junction VIC 3758

First Zone (3 Bedrooms, Bathroom, Laundry Facility): $200 per day (60% Occupancy)

• Occupied Days per Week: 7 × 0.60 = 4.2 days

• Weekly: $200 × 4.2 = $840

• Monthly: $840 × 4.33 = $3,639

• Yearly: $840 × 52 = $43,680



Gaming Zone and Chefs's kitchen: $50 per night (60% Occupancy)

• Occupied Nights per Week: 7 × 0.60 = 4.2 nights

• Weekly: $50 × 4.2 = $210

• Monthly: $210 × 4.33 = $909

• Yearly: $210 × 52 = $10,920

--------------

Second Zone: 4 Units at $100 per Night Each (60% Occupancy)



Each unit:

• Occupied Nights per Week per Unit: 7 × 0.60 = 4.2 nights

• Weekly per Unit: $100 × 4.2 = $420

• Monthly per Unit: $420 × 4.33 = $1,818

• Yearly per Unit: $420 × 52 = $21,840



For 4 units total:

• Weekly: $420 × 4 = $1,680

• Monthly: $1,818 × 4 = $7,272

• Yearly: $21,840 × 4 = $87,360



Paintball Tenancy: $1,200 per week (Consistent Income) 15 Year Lease / 12years remaining.

• Weekly: $1,200

• Monthly: $1,200 × 4.33 = $5,196

• Yearly: $1,200 × 52 = $62,40

--------------------------------------------------------------------------------------------

Total Combined Income (Including Paintball and 60% Occupancy for First, Gaming, and Second Zones)

• Weekly:

• First Zone (60% occupancy): $840

• Gaming Zone (60% occupancy): $210

• Second Zone (60% occupancy): $1,680

• Paintball Tenancy: $1,200

• Total Weekly: $3,930

• Monthly:

• First Zone (60% occupancy): $3,639

• Gaming Zone (60% occupancy): $909

• Second Zone (60% occupancy): $7,272

• Paintball Tenancy: $5,196

• Total Monthly: $17,016

• Yearly:

• First Zone (60% occupancy): $43,680

• Gaming Zone (60% occupancy): $10,920

• Second Zone (60% occupancy): $87,360

• Paintball Tenancy: $62,400

• Total Yearly: $204,360

------------------------------------------------------------------