Cash flow analysis Example: Cost of new townhouse                                                  $250k Income                                                                  per month (approx.) - $95/night @ 85% occupancy rate                                               $2462 Expense                                                                 per month (approx.) - Montgage payment with 20% down @ 6.0% interest only            $1000 - Property tax                                                                             $200 -  Management fee                                                                      $250 -  House cleaning (assume 4 cleanings per month)                          $200 -  Home owner association fee                                                     $125 -  Utility: water, gas, electricity, cable, phone                                 $250 ______________________________________________________________                                                                                                 $2025 Net                                                                                        $438 Note: Some of the numbers are approximate and use these numbers as reference. Actual results may vary depending on various factors. It is buyers sole responsibility to verify the numbers listed here and make a decision based on verified results.