The Real Estate Financial Planner Blueprint™
17 Nomad™ to Short-Term Rental - 50% Higher Rents
Achieved Financial Independence
First achieved in 
Month 111
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 111.
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 Las Cruces, New Mexico Nomad™ Property to Short-Term Rental with 50% Higher Rents and Double Maintenace 1 |
$8,737 | $12,995 | $3,927 | $1,461 | $2,431 | $29,551 |
| Typical Las Cruces, New Mexico Nomad™ Property to Short-Term Rental with 50% Higher Rents and Double Maintenace 2 |
$8,737 | $12,484 | $3,791 | $1,505 | $2,471 | $28,989 |
| Typical Las Cruces, New Mexico Nomad™ Property to Short-Term Rental with 50% Higher Rents and Double Maintenace 3 |
$8,737 | $11,958 | $3,660 | $1,550 | $2,514 | $28,419 |
| Typical Las Cruces, New Mexico Nomad™ Property to Short-Term Rental with 50% Higher Rents and Double Maintenace 4 |
$8,737 | $11,243 | $3,533 | $1,596 | $2,571 | $27,680 |
| Typical Las Cruces, New Mexico Nomad™ Property to Short-Term Rental with 50% Higher Rents and Double Maintenace 5 |
$8,737 | $8,712 | $3,411 | $1,644 | $2,773 | $25,277 |
| Typical Las Cruces, New Mexico Nomad™ Property to Short-Term Rental with 50% Higher Rents and Double Maintenace 6 |
$8,737 | $8,073 | $3,292 | $1,694 | $2,824 | $24,620 |
| Typical Las Cruces, New Mexico Nomad™ Property to Short-Term Rental with 50% Higher Rents and Double Maintenace 7 |
$8,737 | $7,414 | $3,178 | $1,744 | $2,877 | $23,951 |
| Typical Las Cruces, New Mexico Nomad™ Property to Short-Term Rental with 50% Higher Rents and Double Maintenace 8* |
$8,735 | $0 | $2,820 | $0 | $2,083 | $13,638 |
| Totals: | $69,895 | $72,879 | $27,613 | $11,194 | $20,544 | $202,125 |
| * 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 Las Cruces, New Mexico Nomad™ Property to Short-Term Rental with 50% Higher Rents and Double Maintenace 1 |
7.02% | 10.44% | 3.15% | 1.17% | 1.95% | 23.74% |
| Typical Las Cruces, New Mexico Nomad™ Property to Short-Term Rental with 50% Higher Rents and Double Maintenace 2 |
7.59% | 10.85% | 3.30% | 1.31% | 2.15% | 25.20% |
| Typical Las Cruces, New Mexico Nomad™ Property to Short-Term Rental with 50% Higher Rents and Double Maintenace 3 |
8.29% | 11.34% | 3.47% | 1.47% | 2.38% | 26.95% |
| Typical Las Cruces, New Mexico Nomad™ Property to Short-Term Rental with 50% Higher Rents and Double Maintenace 4 |
9.11% | 11.73% | 3.69% | 1.67% | 2.68% | 28.88% |
| Typical Las Cruces, New Mexico Nomad™ Property to Short-Term Rental with 50% Higher Rents and Double Maintenace 5 |
9.94% | 9.91% | 3.88% | 1.87% | 3.15% | 28.75% |
| Typical Las Cruces, New Mexico Nomad™ Property to Short-Term Rental with 50% Higher Rents and Double Maintenace 6 |
11.22% | 10.37% | 4.23% | 2.17% | 3.63% | 31.61% |
| Typical Las Cruces, New Mexico Nomad™ Property to Short-Term Rental with 50% Higher Rents and Double Maintenace 7 |
12.91% | 10.96% | 4.70% | 2.58% | 4.25% | 35.39% |
| Totals: | 9.07% | 10.81% | 3.68% | 1.66% | 2.74% | 27.95% |
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
- 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
- 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