Income Stream Portfolio Simulator

Model, stack, and stress-test active & passive cash flow leverage

Presets:
Monthly Net Cashflow
$0
Gross: $0 | Tax/Exp: $0
Effective Hourly Rate (EHR)
$0/hr
Active Labor Yield
Time Allocation
0 / 160 hrs
Portfolio Resilience
92 / 100
Low Volatility Buffer
24-Month Cash Flow Trajectory
Dynamic Shock & Stress Test

Simulate real-world economic drag and market shocks to verify portfolio resilience.

Leverage & Time Efficiency
Recurring Ratio
0%
Passive vs Active
Compound Enterprise Val
$0
Est. 3x SDE Valuation
Enjoy this tool? Build your own with Super