The Real Estate Financial Planner Blueprint™
16 Nomad™ to Short-Term Rental - 25% Higher Rents
Achieved Financial Independence
First achieved in 
Month 168
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 168.
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 Springfield, Missouri Nomad™ Property to Short-Term Rental with 25% Higher Rents and Double Maintenace 1 |
$8,482 | $9,375 | $4,535 | $1,226 | $2,308 | $25,926 |
| Typical Springfield, Missouri Nomad™ Property to Short-Term Rental with 25% Higher Rents and Double Maintenace 2 |
$8,482 | $8,946 | $4,377 | $1,263 | $2,342 | $25,411 |
| Typical Springfield, Missouri Nomad™ Property to Short-Term Rental with 25% Higher Rents and Double Maintenace 3 |
$8,482 | $8,505 | $4,226 | $1,301 | $2,378 | $24,891 |
| Typical Springfield, Missouri Nomad™ Property to Short-Term Rental with 25% Higher Rents and Double Maintenace 4 |
$8,482 | $8,050 | $4,079 | $1,340 | $2,414 | $24,365 |
| Typical Springfield, Missouri Nomad™ Property to Short-Term Rental with 25% Higher Rents and Double Maintenace 5 |
$8,482 | $7,582 | $3,938 | $1,380 | $2,451 | $23,833 |
| Typical Springfield, Missouri Nomad™ Property to Short-Term Rental with 25% Higher Rents and Double Maintenace 6 |
$8,482 | $7,099 | $3,801 | $1,422 | $2,490 | $23,294 |
| Typical Springfield, Missouri Nomad™ Property to Short-Term Rental with 25% Higher Rents and Double Maintenace 7 |
$8,482 | $6,602 | $3,670 | $1,464 | $2,530 | $22,748 |
| Typical Springfield, Missouri Nomad™ Property to Short-Term Rental with 25% Higher Rents and Double Maintenace 8 |
$8,482 | $6,090 | $3,543 | $1,508 | $2,571 | $22,194 |
| Typical Springfield, Missouri Nomad™ Property to Short-Term Rental with 25% Higher Rents and Double Maintenace 9 |
$8,482 | $5,225 | $3,420 | $1,554 | $2,640 | $21,320 |
| Typical Springfield, Missouri Nomad™ Property to Short-Term Rental with 25% Higher Rents and Double Maintenace 10* |
$8,482 | $0 | $3,301 | $0 | $2,212 | $13,995 |
| Typical Springfield, Missouri Nomad™ Property to Short-Term Rental with 25% Higher Rents and Double Maintenace 1 |
$8,482 | $9,375 | $4,535 | $1,226 | $2,308 | $25,926 |
| Typical Springfield, Missouri Nomad™ Property to Short-Term Rental with 25% Higher Rents and Double Maintenace 2 |
$8,482 | $8,946 | $4,377 | $1,263 | $2,342 | $25,411 |
| Typical Springfield, Missouri Nomad™ Property to Short-Term Rental with 25% Higher Rents and Double Maintenace 3 |
$8,482 | $8,505 | $4,226 | $1,301 | $2,378 | $24,891 |
| Typical Springfield, Missouri Nomad™ Property to Short-Term Rental with 25% Higher Rents and Double Maintenace 4 |
$8,482 | $8,050 | $4,079 | $1,340 | $2,414 | $24,365 |
| Typical Springfield, Missouri Nomad™ Property to Short-Term Rental with 25% Higher Rents and Double Maintenace 5 |
$8,482 | $7,582 | $3,938 | $1,380 | $2,451 | $23,833 |
| Typical Springfield, Missouri Nomad™ Property to Short-Term Rental with 25% Higher Rents and Double Maintenace 6 |
$8,482 | $7,099 | $3,801 | $1,422 | $2,490 | $23,294 |
| Typical Springfield, Missouri Nomad™ Property to Short-Term Rental with 25% Higher Rents and Double Maintenace 7 |
$8,482 | $6,602 | $3,670 | $1,464 | $2,530 | $22,748 |
| Typical Springfield, Missouri Nomad™ Property to Short-Term Rental with 25% Higher Rents and Double Maintenace 8 |
$8,482 | $6,090 | $3,543 | $1,508 | $2,571 | $22,194 |
| Typical Springfield, Missouri Nomad™ Property to Short-Term Rental with 25% Higher Rents and Double Maintenace 9 |
$8,482 | $5,225 | $3,420 | $1,554 | $2,640 | $21,320 |
| Typical Springfield, Missouri Nomad™ Property to Short-Term Rental with 25% Higher Rents and Double Maintenace 10* |
$8,482 | $0 | $3,301 | $0 | $2,212 | $13,995 |
| Totals: | $169,639 | $134,950 | $77,780 | $24,918 | $48,671 | $455,957 |
| * 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 Springfield, Missouri Nomad™ Property to Short-Term Rental with 25% Higher Rents and Double Maintenace 1 |
5.12% | 5.66% | 2.74% | 0.74% | 1.39% | 15.64% |
| Typical Springfield, Missouri Nomad™ Property to Short-Term Rental with 25% Higher Rents and Double Maintenace 2 |
5.40% | 5.69% | 2.79% | 0.80% | 1.49% | 16.17% |
| Typical Springfield, Missouri Nomad™ Property to Short-Term Rental with 25% Higher Rents and Double Maintenace 3 |
5.71% | 5.73% | 2.85% | 0.88% | 1.60% | 16.77% |
| Typical Springfield, Missouri Nomad™ Property to Short-Term Rental with 25% Higher Rents and Double Maintenace 4 |
6.07% | 5.76% | 2.92% | 0.96% | 1.73% | 17.45% |
| Typical Springfield, Missouri Nomad™ Property to Short-Term Rental with 25% Higher Rents and Double Maintenace 5 |
6.49% | 5.80% | 3.01% | 1.06% | 1.88% | 18.23% |
| Typical Springfield, Missouri Nomad™ Property to Short-Term Rental with 25% Higher Rents and Double Maintenace 6 |
6.97% | 5.83% | 3.12% | 1.17% | 2.05% | 19.14% |
| Typical Springfield, Missouri Nomad™ Property to Short-Term Rental with 25% Higher Rents and Double Maintenace 7 |
7.54% | 5.87% | 3.26% | 1.30% | 2.25% | 20.22% |
| Typical Springfield, Missouri Nomad™ Property to Short-Term Rental with 25% Higher Rents and Double Maintenace 8 |
8.22% | 5.90% | 3.43% | 1.46% | 2.49% | 21.51% |
| Typical Springfield, Missouri Nomad™ Property to Short-Term Rental with 25% Higher Rents and Double Maintenace 9 |
9.02% | 5.56% | 3.64% | 1.65% | 2.81% | 22.68% |
| Typical Springfield, Missouri Nomad™ Property to Short-Term Rental with 25% Higher Rents and Double Maintenace 1 |
5.12% | 5.66% | 2.74% | 0.74% | 1.39% | 15.64% |
| Typical Springfield, Missouri Nomad™ Property to Short-Term Rental with 25% Higher Rents and Double Maintenace 2 |
5.40% | 5.69% | 2.79% | 0.80% | 1.49% | 16.17% |
| Typical Springfield, Missouri Nomad™ Property to Short-Term Rental with 25% Higher Rents and Double Maintenace 3 |
5.71% | 5.73% | 2.85% | 0.88% | 1.60% | 16.77% |
| Typical Springfield, Missouri Nomad™ Property to Short-Term Rental with 25% Higher Rents and Double Maintenace 4 |
6.07% | 5.76% | 2.92% | 0.96% | 1.73% | 17.45% |
| Typical Springfield, Missouri Nomad™ Property to Short-Term Rental with 25% Higher Rents and Double Maintenace 5 |
6.49% | 5.80% | 3.01% | 1.06% | 1.88% | 18.23% |
| Typical Springfield, Missouri Nomad™ Property to Short-Term Rental with 25% Higher Rents and Double Maintenace 6 |
6.97% | 5.83% | 3.12% | 1.17% | 2.05% | 19.14% |
| Typical Springfield, Missouri Nomad™ Property to Short-Term Rental with 25% Higher Rents and Double Maintenace 7 |
7.54% | 5.87% | 3.26% | 1.30% | 2.25% | 20.22% |
| Typical Springfield, Missouri Nomad™ Property to Short-Term Rental with 25% Higher Rents and Double Maintenace 8 |
8.22% | 5.90% | 3.43% | 1.46% | 2.49% | 21.51% |
| Typical Springfield, Missouri Nomad™ Property to Short-Term Rental with 25% Higher Rents and Double Maintenace 9 |
9.02% | 5.56% | 3.64% | 1.65% | 2.81% | 22.68% |
| Totals: | 6.51% | 5.75% | 3.03% | 1.06% | 1.89% | 18.24% |
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
- 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
- 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
- Achieved Financial Independence Goal
- Achieved Ideal Financial Independence Goal
- Achieved Ideal Financial Independence Goal
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Achieved 2 X 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
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Final Month Summary
Reports