The Real Estate Financial Planner Blueprint™
17 Nomad™ to Short-Term Rental - 50% Higher Rents
Achieved Financial Independence
First achieved in 
Month 192
The following 
Goal
Financial independence is typically a combination of the Safe Withdrawl Rate for the 
Scenario from the 
Account
Properties
We typically think of hitting our Target Monthly Income in Retirement of $20,000 in today's inflation-adjusted dollars, let's look at the Total True Cash Flow and Account Balances in inflation-adjusted values.
The following chart shows the total of all Account Balances for the Scenario
The following charts show Total True Cash Flow™ all rental properties. Let's start with the sum.
Next, let's look at the Total True Cash Flow™ for each rental properties (graphically summed/stacked).
And, here's the Total True Cash Flow™ for each rental properties individually just for the month when we first achieve financial independence, Month 192.
Return in Dollars + Reserves
Here's the return in dollars + reserves for the Properties
| Property | Appreciation | Cash Flow | Debt Paydown | Cash Flow from Deprec.™ | +12 Mos Reserves @ 8% | RID+R12™ Total |
|---|---|---|---|---|---|---|
| Typical San Diego, California Nomad™ Property to Short-Term Rental with 50% Higher Rents and Double Maintenace 1 |
$46,778 | $61,775 | $21,782 | $7,594 | $11,533 | $149,462 |
| Typical San Diego, California Nomad™ Property to Short-Term Rental with 50% Higher Rents and Double Maintenace 2 |
$46,778 | $59,121 | $21,027 | $7,822 | $11,746 | $146,493 |
| Typical San Diego, California Nomad™ Property to Short-Term Rental with 50% Higher Rents and Double Maintenace 3 |
$46,778 | $56,387 | $20,298 | $8,056 | $11,964 | $143,484 |
| Typical San Diego, California Nomad™ Property to Short-Term Rental with 50% Higher Rents and Double Maintenace 4 |
$46,778 | $53,571 | $19,595 | $8,298 | $12,190 | $140,432 |
| Typical San Diego, California Nomad™ Property to Short-Term Rental with 50% Higher Rents and Double Maintenace 5 |
$46,778 | $49,741 | $18,916 | $8,547 | $12,496 | $136,478 |
| Typical San Diego, California Nomad™ Property to Short-Term Rental with 50% Higher Rents and Double Maintenace 6 |
$46,778 | $36,189 | $18,260 | $8,803 | $13,580 | $123,611 |
| Typical San Diego, California Nomad™ Property to Short-Term Rental with 50% Higher Rents and Double Maintenace 7 |
$46,778 | $32,767 | $17,628 | $9,067 | $13,854 | $120,094 |
| Typical San Diego, California Nomad™ Property to Short-Term Rental with 50% Higher Rents and Double Maintenace 8 |
$46,778 | $29,243 | $17,017 | $9,339 | $14,136 | $116,513 |
| Typical San Diego, California Nomad™ Property to Short-Term Rental with 50% Higher Rents and Double Maintenace 9* |
$46,769 | $0 | $15,099 | $0 | $10,303 | $72,170 |
| Totals: | $420,994 | $378,795 | $169,621 | $67,527 | $111,801 | $1,148,737 |
| * Denotes a property that had no rent for at least part of the period covered. | ||||||
Return on Equity + Reserves
Here's the return on equity + reserves for the Properties
| Property | Appreciation | Cash Flow | Debt Paydown | Cash Flow from Deprec.™ | +12 Mos Reserves @ 8% | ROE+R12™ Total |
|---|---|---|---|---|---|---|
| Typical San Diego, California Nomad™ Property to Short-Term Rental with 50% Higher Rents and Double Maintenace 1 |
6.68% | 8.82% | 3.11% | 1.08% | 1.65% | 21.34% |
| Typical San Diego, California Nomad™ Property to Short-Term Rental with 50% Higher Rents and Double Maintenace 2 |
7.19% | 9.09% | 3.23% | 1.20% | 1.81% | 22.51% |
| Typical San Diego, California Nomad™ Property to Short-Term Rental with 50% Higher Rents and Double Maintenace 3 |
7.80% | 9.40% | 3.38% | 1.34% | 1.99% | 23.91% |
| Typical San Diego, California Nomad™ Property to Short-Term Rental with 50% Higher Rents and Double Maintenace 4 |
8.53% | 9.76% | 3.57% | 1.51% | 2.22% | 25.59% |
| Typical San Diego, California Nomad™ Property to Short-Term Rental with 50% Higher Rents and Double Maintenace 5 |
9.40% | 10% | 3.80% | 1.72% | 2.51% | 27.44% |
| Typical San Diego, California Nomad™ Property to Short-Term Rental with 50% Higher Rents and Double Maintenace 6 |
10.28% | 7.96% | 4.01% | 1.94% | 2.99% | 27.18% |
| Typical San Diego, California Nomad™ Property to Short-Term Rental with 50% Higher Rents and Double Maintenace 7 |
11.66% | 8.17% | 4.39% | 2.26% | 3.45% | 29.94% |
| Typical San Diego, California Nomad™ Property to Short-Term Rental with 50% Higher Rents and Double Maintenace 8 |
13.50% | 8.44% | 4.91% | 2.70% | 4.08% | 33.63% |
| Totals: | 8.91% | 9.02% | 3.68% | 1.61% | 2.42% | 25.63% |
Asset Allocation
How are assets allocated? Let's first look at this month.
And how have they looked over time up to this month?
Phases of Financial Independence™
With a Minimum Target Monthly Income in Retirement™ of $20,000 and a Ideal Target Monthly Income in Retirement™ of $30,000 at the time of achieving your Goal
Scenario into my Real Estate Financial Planner™ Software Account
Blueprint™ Menu of Sections
- Introduction
- Accounts
- Properties
Rules
- Significant Events
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Achieved Financial Independence Goal
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Achieved Ideal Financial Independence Goal
- Achieved 2 X Ideal Financial Independence Goal
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Final Month Summary
Reports