The Real Estate Financial Planner Blueprint™
18 Nomad™ to Short-Term Rental - 75% Higher Rents

Achieved Financial Independence
First achieved in Month 75

The following  Goal chart shows our progress toward achieving this goal of financial independence.

Financial independence is typically a combination of the Safe Withdrawl Rate for the  Scenario from the  Account and the cash flow from  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 75.

Return in Dollars + Reserves

Here's the return in dollars + reserves for the  Properties owned.

Property Appreciation Cash Flow Debt Paydown Cash Flow from Deprec.™ +12 Mos Reserves @ 8% RID+R12™ Total
Typical Oklahoma City, Oklahoma Nomad™ Property to Short-Term Rental with 75% Higher Rents and Double Maintenace 1 $6,204 $22,126 $2,509 $1,134 $2,647 $34,620
Typical Oklahoma City, Oklahoma Nomad™ Property to Short-Term Rental with 75% Higher Rents and Double Maintenace 2 $6,204 $20,328 $2,422 $1,168 $2,791 $32,913
Typical Oklahoma City, Oklahoma Nomad™ Property to Short-Term Rental with 75% Higher Rents and Double Maintenace 3 $6,204 $19,875 $2,338 $1,203 $2,827 $32,447
Typical Oklahoma City, Oklahoma Nomad™ Property to Short-Term Rental with 75% Higher Rents and Double Maintenace 4 $6,204 $19,407 $2,257 $1,239 $2,865 $31,972
Typical Oklahoma City, Oklahoma Nomad™ Property to Short-Term Rental with 75% Higher Rents and Double Maintenace 5* $6,203 $0 $2,003 $0 $1,911 $10,117
Totals: $31,020 $81,736 $11,529 $4,743 $13,041 $142,069
* 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 owned that have rent. We are specifically excluding owner-occupied property here.

Property Appreciation Cash Flow Debt Paydown Cash Flow from Deprec.™ +12 Mos Reserves @ 8% ROE+R12™ Total
Typical Oklahoma City, Oklahoma Nomad™ Property to Short-Term Rental with 75% Higher Rents and Double Maintenace 1 7.92% 28.24% 3.20% 1.45% 3.38% 44.19%
Typical Oklahoma City, Oklahoma Nomad™ Property to Short-Term Rental with 75% Higher Rents and Double Maintenace 2 8.53% 27.96% 3.33% 1.61% 3.84% 45.27%
Typical Oklahoma City, Oklahoma Nomad™ Property to Short-Term Rental with 75% Higher Rents and Double Maintenace 3 9.46% 30.31% 3.57% 1.83% 4.31% 49.48%
Typical Oklahoma City, Oklahoma Nomad™ Property to Short-Term Rental with 75% Higher Rents and Double Maintenace 4 10.64% 33.28% 3.87% 2.12% 4.91% 54.82%
Totals: 9.03% 29.73% 3.46% 1.72% 4.05% 47.99%

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 of financial independence, let's look at the Phases of Financial Independence™.

Copy Scenario into my Real Estate Financial Planner™ Software Account

Blueprint™ Menu of Sections

Reports