The Real Estate Financial Planner Blueprint™
16 Nomad™ to Short-Term Rental - 25% Higher Rents
Achieved Financial Independence
First achieved in 
Month 113
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 $5,000 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 113.
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 Jackson, Mississippi Nomad™ Property to Short-Term Rental with 25% Higher Rents and Double Maintenace 1 |
$2,894 | $9,422 | $1,347 | $470 | $1,102 | $15,235 |
| Typical Jackson, Mississippi Nomad™ Property to Short-Term Rental with 25% Higher Rents and Double Maintenace 2 |
$2,894 | $9,258 | $1,301 | $484 | $1,115 | $15,051 |
| Typical Jackson, Mississippi Nomad™ Property to Short-Term Rental with 25% Higher Rents and Double Maintenace 3 |
$2,894 | $9,089 | $1,256 | $498 | $1,128 | $14,865 |
| Typical Jackson, Mississippi Nomad™ Property to Short-Term Rental with 25% Higher Rents and Double Maintenace 4 |
$2,894 | $8,915 | $1,212 | $513 | $1,142 | $14,676 |
| Typical Jackson, Mississippi Nomad™ Property to Short-Term Rental with 25% Higher Rents and Double Maintenace 5 |
$2,894 | $8,678 | $1,170 | $529 | $1,161 | $14,431 |
| Typical Jackson, Mississippi Nomad™ Property to Short-Term Rental with 25% Higher Rents and Double Maintenace 6 |
$2,894 | $7,840 | $1,130 | $545 | $1,228 | $13,636 |
| Typical Jackson, Mississippi Nomad™ Property to Short-Term Rental with 25% Higher Rents and Double Maintenace 7 |
$2,894 | $7,628 | $1,090 | $561 | $1,245 | $13,418 |
| Typical Jackson, Mississippi Nomad™ Property to Short-Term Rental with 25% Higher Rents and Double Maintenace 8 |
$2,894 | $7,410 | $1,053 | $578 | $1,263 | $13,196 |
| Typical Jackson, Mississippi Nomad™ Property to Short-Term Rental with 25% Higher Rents and Double Maintenace 9* |
$2,893 | $0 | $934 | $0 | $860 | $4,687 |
| Totals: | $26,042 | $68,240 | $10,493 | $4,177 | $10,244 | $119,195 |
| * 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 Jackson, Mississippi Nomad™ Property to Short-Term Rental with 25% Higher Rents and Double Maintenace 1 |
6.01% | 19.55% | 2.80% | 0.97% | 2.29% | 31.62% |
| Typical Jackson, Mississippi Nomad™ Property to Short-Term Rental with 25% Higher Rents and Double Maintenace 2 |
6.42% | 20.53% | 2.88% | 1.07% | 2.47% | 33.37% |
| Typical Jackson, Mississippi Nomad™ Property to Short-Term Rental with 25% Higher Rents and Double Maintenace 3 |
6.89% | 21.66% | 2.99% | 1.19% | 2.69% | 35.42% |
| Typical Jackson, Mississippi Nomad™ Property to Short-Term Rental with 25% Higher Rents and Double Maintenace 4 |
7.46% | 22.98% | 3.12% | 1.32% | 2.94% | 37.83% |
| Typical Jackson, Mississippi Nomad™ Property to Short-Term Rental with 25% Higher Rents and Double Maintenace 5 |
8.12% | 24.36% | 3.29% | 1.48% | 3.26% | 40.52% |
| Typical Jackson, Mississippi Nomad™ Property to Short-Term Rental with 25% Higher Rents and Double Maintenace 6 |
8.77% | 23.77% | 3.42% | 1.65% | 3.72% | 41.34% |
| Typical Jackson, Mississippi Nomad™ Property to Short-Term Rental with 25% Higher Rents and Double Maintenace 7 |
9.75% | 25.71% | 3.68% | 1.89% | 4.20% | 45.23% |
| Typical Jackson, Mississippi Nomad™ Property to Short-Term Rental with 25% Higher Rents and Double Maintenace 8 |
11.01% | 28.19% | 4.01% | 2.20% | 4.80% | 50.21% |
| Totals: | 7.75% | 22.85% | 3.20% | 1.40% | 3.14% | 38.35% |
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 $5,000 and a Ideal Target Monthly Income in Retirement™ of $8,000 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
- Paid Off Mortgage
- Paid Off Mortgage
- 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
- Final Month Summary
Reports