With the 4.4k going to owners corp each year and only gaining (17.6k for 4 years) and only gaining 9.5k, you are actually behind 7k which you would need to take off the rental gains.
With rent of $36,000 ($180 pw for 4 years w/ 2 weeks letting) you really are 29k positive less loan.
80%...