| Input Variables | Value |
|---|---|
| Initial Investment | |
| Number of Domains | |
| Direct Sale % | |
| Direct Sale Price | |
| Auction Listing % | |
| Auction Sale % (Of Listed) | |
| Auction Sale Price | |
| Renewal Cost | |
| Repurchase Cost | |
| Repurchase Multiplier | |
| Projection Years |
| Year | Starting Domains | Direct Sales | Direct Revenue | Auction Listings | Auction Sales | Auction Revenue | Renewals | Repurchase Cost | Total Revenue | Total Expenses | Net Profit | Monthly Profit | Portfolio End | ROI | Break-Even Year |
|---|