INTERNAL USE ONLY — BlueprintRE Administrative Tool. If you are not BlueprintRE staff, please do not access or share this page.
Model revenue, expenses, and net profitability across every income stream. Input your current agent count, growth assumptions, and cost structure to generate monthly and annual projections up to 10 years out.
Set your current roster and how you expect to grow
Net new agents joining each month on average
Remaining agents pay $299/mo standard tech fee
Affects $25 sponsor payout per closing
Average production per agent
Gross commission income per closed transaction
Transaction Fee Breakdown ($375 total)
Model income from leads BlueprintRE provides to agents
% of leads that result in a closed transaction
% of commission BlueprintRE retains on lead-sourced closings
Used for pipeline timing estimates
Variable and fixed costs to model net profitability
Additional per-transaction costs beyond TM and sponsor fees
Rent, staff, software, marketing, and other fixed overhead per month
How many years to model