Ω

Active ETF Yield Overlay Simulator Neos Strategy Engine

Overlay Parameters

Active Monthly Roll
103.0% (3% OTM)

100% = ATM (Highest Yield, Max Drag) | 105% = 5% OTM (Higher Upside Capture)

75%

% of portfolio underlying overwritten with monthly call options

20.0%

Higher IV expands option premiums harvested per monthly roll cycle

0.68%
💡 Strategy Mechanics: The ETF holds standard index equity baskets while selling out-of-the-money call options. Monthly option premiums are harvested and paid out as regular cash yield.
Annualized Yield
11.4%
Monthly Income Harvest
ETF Net Total Return
+9.8%
NAV + Yield Distribution
Index Total Return
+5.2%
Benchmark Market Index
Max Drawdown (ETF)
-8.4%
Protected by Call Premium
Max Drawdown (Index)
-12.1%
Unhedged Benchmark Peak-to-Trough
Upside Capture Ratio
68.0%
Relative Bull Participation

Monthly Expiration Payoff Profile

Covered Call Curve vs Underlying Spot

Simulated 12-Month Performance Trajectory

Compare benchmark index price path against Active ETF NAV and Cumulative Net Total Return (NAV + Yield Cashflow)

Benchmark Index
Active ETF Net Total Return
ETF Price NAV

Monthly Simulation Audit & Distribution Schedule

12 Months Simulated
Month Index Price Index MoM % Call Option Premium Harvest Call Drag / Cap Loss ETF Yield Payout ETF NAV ETF Cumulative Net Return
Enjoy this tool? Build your own with Super