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 Portsmouth, Virginia Nomad™ Property to Short-Term Rental with 50% Higher Rents and Double Maintenace 1 |
$8,094 | $13,224 | $3,638 | $1,353 | $2,277 | $28,587 |
| Typical Portsmouth, Virginia Nomad™ Property to Short-Term Rental with 50% Higher Rents and Double Maintenace 2 |
$8,094 | $12,751 | $3,512 | $1,394 | $2,315 | $28,066 |
| Typical Portsmouth, Virginia Nomad™ Property to Short-Term Rental with 50% Higher Rents and Double Maintenace 3 |
$8,094 | $12,264 | $3,391 | $1,436 | $2,354 | $27,538 |
| Typical Portsmouth, Virginia Nomad™ Property to Short-Term Rental with 50% Higher Rents and Double Maintenace 4 |
$8,094 | $11,601 | $3,273 | $1,479 | $2,407 | $26,854 |
| Typical Portsmouth, Virginia Nomad™ Property to Short-Term Rental with 50% Higher Rents and Double Maintenace 5 |
$8,094 | $9,256 | $3,160 | $1,523 | $2,595 | $24,628 |
| Typical Portsmouth, Virginia Nomad™ Property to Short-Term Rental with 50% Higher Rents and Double Maintenace 6 |
$8,094 | $8,664 | $3,050 | $1,569 | $2,642 | $24,019 |
| Typical Portsmouth, Virginia Nomad™ Property to Short-Term Rental with 50% Higher Rents and Double Maintenace 7 |
$8,094 | $8,054 | $2,944 | $1,616 | $2,691 | $23,400 |
| Typical Portsmouth, Virginia Nomad™ Property to Short-Term Rental with 50% Higher Rents and Double Maintenace 8* |
$8,093 | $0 | $2,613 | $0 | $1,931 | $12,636 |
| Totals: | $64,752 | $75,813 | $25,581 | $10,370 | $19,213 | $195,729 |
| * 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 Portsmouth, Virginia Nomad™ Property to Short-Term Rental with 50% Higher Rents and Double Maintenace 1 |
7% | 11.43% | 3.15% | 1.17% | 1.97% | 24.72% |
| Typical Portsmouth, Virginia Nomad™ Property to Short-Term Rental with 50% Higher Rents and Double Maintenace 2 |
7.57% | 11.93% | 3.29% | 1.30% | 2.17% | 26.26% |
| Typical Portsmouth, Virginia Nomad™ Property to Short-Term Rental with 50% Higher Rents and Double Maintenace 3 |
8.26% | 12.51% | 3.46% | 1.47% | 2.40% | 28.10% |
| Typical Portsmouth, Virginia Nomad™ Property to Short-Term Rental with 50% Higher Rents and Double Maintenace 4 |
9.08% | 13.02% | 3.67% | 1.66% | 2.70% | 30.13% |
| Typical Portsmouth, Virginia Nomad™ Property to Short-Term Rental with 50% Higher Rents and Double Maintenace 5 |
9.90% | 11.32% | 3.86% | 1.86% | 3.17% | 30.12% |
| Typical Portsmouth, Virginia Nomad™ Property to Short-Term Rental with 50% Higher Rents and Double Maintenace 6 |
11.17% | 11.95% | 4.21% | 2.16% | 3.65% | 33.14% |
| Typical Portsmouth, Virginia Nomad™ Property to Short-Term Rental with 50% Higher Rents and Double Maintenace 7 |
12.85% | 12.78% | 4.67% | 2.56% | 4.27% | 37.14% |
| Totals: | 9.04% | 12.09% | 3.66% | 1.65% | 2.76% | 29.21% |
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