The Real Estate Financial Planner Blueprint™
16 Nomad™ to Short-Term Rental - 25% Higher Rents
Achieved Financial Independence
First achieved in 
Month 123
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 123.
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 Tyler, Texas Nomad™ Property to Short-Term Rental with 25% Higher Rents and Double Maintenace 1 |
$7,980 | $11,363 | $3,716 | $1,295 | $2,558 | $26,912 |
| Typical Tyler, Texas Nomad™ Property to Short-Term Rental with 25% Higher Rents and Double Maintenace 2 |
$7,980 | $10,910 | $3,587 | $1,334 | $2,594 | $26,405 |
| Typical Tyler, Texas Nomad™ Property to Short-Term Rental with 25% Higher Rents and Double Maintenace 3 |
$7,980 | $10,444 | $3,463 | $1,374 | $2,631 | $25,892 |
| Typical Tyler, Texas Nomad™ Property to Short-Term Rental with 25% Higher Rents and Double Maintenace 4 |
$7,980 | $9,964 | $3,343 | $1,416 | $2,670 | $25,371 |
| Typical Tyler, Texas Nomad™ Property to Short-Term Rental with 25% Higher Rents and Double Maintenace 5 |
$7,980 | $9,310 | $3,227 | $1,458 | $2,722 | $24,697 |
| Typical Tyler, Texas Nomad™ Property to Short-Term Rental with 25% Higher Rents and Double Maintenace 6 |
$7,980 | $6,999 | $3,115 | $1,502 | $2,907 | $22,502 |
| Typical Tyler, Texas Nomad™ Property to Short-Term Rental with 25% Higher Rents and Double Maintenace 7 |
$7,980 | $6,415 | $3,007 | $1,547 | $2,954 | $21,902 |
| Typical Tyler, Texas Nomad™ Property to Short-Term Rental with 25% Higher Rents and Double Maintenace 8 |
$7,980 | $5,814 | $2,903 | $1,593 | $3,002 | $21,291 |
| Typical Tyler, Texas Nomad™ Property to Short-Term Rental with 25% Higher Rents and Double Maintenace 9* |
$7,978 | $0 | $2,576 | $0 | $2,218 | $12,771 |
| Totals: | $71,816 | $71,219 | $28,935 | $11,519 | $24,254 | $207,744 |
| * 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 Tyler, Texas Nomad™ Property to Short-Term Rental with 25% Higher Rents and Double Maintenace 1 |
6.29% | 8.96% | 2.93% | 1.02% | 2.02% | 21.21% |
| Typical Tyler, Texas Nomad™ Property to Short-Term Rental with 25% Higher Rents and Double Maintenace 2 |
6.74% | 9.22% | 3.03% | 1.13% | 2.19% | 22.31% |
| Typical Tyler, Texas Nomad™ Property to Short-Term Rental with 25% Higher Rents and Double Maintenace 3 |
7.27% | 9.52% | 3.16% | 1.25% | 2.40% | 23.59% |
| Typical Tyler, Texas Nomad™ Property to Short-Term Rental with 25% Higher Rents and Double Maintenace 4 |
7.90% | 9.87% | 3.31% | 1.40% | 2.64% | 25.13% |
| Typical Tyler, Texas Nomad™ Property to Short-Term Rental with 25% Higher Rents and Double Maintenace 5 |
8.65% | 10.10% | 3.50% | 1.58% | 2.95% | 26.78% |
| Typical Tyler, Texas Nomad™ Property to Short-Term Rental with 25% Higher Rents and Double Maintenace 6 |
9.39% | 8.24% | 3.67% | 1.77% | 3.42% | 26.48% |
| Typical Tyler, Texas Nomad™ Property to Short-Term Rental with 25% Higher Rents and Double Maintenace 7 |
10.53% | 8.46% | 3.97% | 2.04% | 3.90% | 28.89% |
| Typical Tyler, Texas Nomad™ Property to Short-Term Rental with 25% Higher Rents and Double Maintenace 8 |
12% | 8.75% | 4.37% | 2.40% | 4.52% | 32.03% |
| Totals: | 8.23% | 9.18% | 3.40% | 1.49% | 2.84% | 25.14% |
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
- 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