The Real Estate Financial Planner Blueprint™
17 Nomad™ to Short-Term Rental - 50% Higher Rents
Achieved Financial Independence
First achieved in 
Month 99
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 99.
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 Green Bay, Wisconsin Nomad™ Property to Short-Term Rental with 50% Higher Rents and Double Maintenace 1 |
$6,846 | $14,242 | $2,970 | $1,179 | $2,255 | $27,492 |
| Typical Green Bay, Wisconsin Nomad™ Property to Short-Term Rental with 50% Higher Rents and Double Maintenace 2 |
$6,846 | $13,830 | $2,868 | $1,214 | $2,288 | $27,045 |
| Typical Green Bay, Wisconsin Nomad™ Property to Short-Term Rental with 50% Higher Rents and Double Maintenace 3 |
$6,846 | $13,269 | $2,768 | $1,251 | $2,333 | $26,466 |
| Typical Green Bay, Wisconsin Nomad™ Property to Short-Term Rental with 50% Higher Rents and Double Maintenace 4 |
$6,846 | $11,286 | $2,672 | $1,288 | $2,491 | $24,584 |
| Typical Green Bay, Wisconsin Nomad™ Property to Short-Term Rental with 50% Higher Rents and Double Maintenace 5 |
$6,846 | $10,785 | $2,580 | $1,327 | $2,532 | $24,069 |
| Typical Green Bay, Wisconsin Nomad™ Property to Short-Term Rental with 50% Higher Rents and Double Maintenace 6 |
$6,846 | $10,269 | $2,490 | $1,367 | $2,573 | $23,545 |
| Typical Green Bay, Wisconsin Nomad™ Property to Short-Term Rental with 50% Higher Rents and Double Maintenace 7* |
$6,844 | $0 | $2,210 | $0 | $1,818 | $10,872 |
| Totals: | $47,918 | $73,680 | $18,558 | $7,626 | $16,290 | $164,072 |
| * 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 Green Bay, Wisconsin Nomad™ Property to Short-Term Rental with 50% Higher Rents and Double Maintenace 1 |
7.27% | 15.13% | 3.16% | 1.25% | 2.40% | 29.21% |
| Typical Green Bay, Wisconsin Nomad™ Property to Short-Term Rental with 50% Higher Rents and Double Maintenace 2 |
7.91% | 15.97% | 3.31% | 1.40% | 2.64% | 31.23% |
| Typical Green Bay, Wisconsin Nomad™ Property to Short-Term Rental with 50% Higher Rents and Double Maintenace 3 |
8.66% | 16.78% | 3.50% | 1.58% | 2.95% | 33.46% |
| Typical Green Bay, Wisconsin Nomad™ Property to Short-Term Rental with 50% Higher Rents and Double Maintenace 4 |
9.39% | 15.49% | 3.67% | 1.77% | 3.42% | 33.74% |
| Typical Green Bay, Wisconsin Nomad™ Property to Short-Term Rental with 50% Higher Rents and Double Maintenace 5 |
10.53% | 16.59% | 3.97% | 2.04% | 3.89% | 37.03% |
| Typical Green Bay, Wisconsin Nomad™ Property to Short-Term Rental with 50% Higher Rents and Double Maintenace 6 |
12.01% | 18.02% | 4.37% | 2.40% | 4.51% | 41.30% |
| Totals: | 9.03% | 16.20% | 3.60% | 1.68% | 3.18% | 33.69% |
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
- Achieved Financial Independence Goal
- 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 Ideal Financial Independence Goal
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- 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