The budget is $13k/year plus those 4 homes on the private road also pay an extra $100/mo each for the road ($4800/year)
The management company is around $8k/year, $2800/year for insurance, $1400/year for a CPA to do the quarterly statements and file the taxes, and about $600 for other misc expenses.