Andy's Master BRRRR & Tax Arbitrage Modeler

Model Car Washes, STRs, and the Springfield Commercial BRRRR Strategy.

Select Strategy

Purchase Price ($)

Rehab Budget ($)

Initial ELOC Draw ($)

ELOC Rate (%)

Planned IRA Draw ($)

Est. Cost Seg % (on Purchase Price)

Execute Commercial Refinance

Forced Appreciation ($) (Value added beyond Cost)

LTV (%)

Rate (%)

Amort (Yrs)

Stabilized Target NOI ($)

Year 1 Tax Loss Generated

ELOC Balance End of Year 1

Initial Draw + Interest - IRA Draw

New Appraised Value (ARV)

New Comm. Loan Amount

Tax-Free Cash Out

Target NOI

Debt Service (Comm + ELOC)

Net Cash Flow (Annual)