Free calculator for real estate agents
Glenn Torres · eXp Realty

The Cash Cow Calculator

Pick a closing goal. See the leads, conversations, appointments and ad budget it takes to hit it.

Leads / month
Daily ad budget
Cost per closing
Year-1 returnGCI per $1 of ads

Desbloquea tu plan completo

Mira cada etapa de tu embudo, tu marcador semanal y el dinero que suma. Gratis, toma 20 segundos.

  • El embudo de 8 etapas, explicado en palabras simples
  • Tu marcador semanal: leads, conversaciones, citas
  • Tus números de comisión del año 1 y de dos años

The funnel

Tap any stage to see what it means and the math behind it. Bars show each stage as a share of total leads.

Weekly scorecard

What the agent has to hit to stay on pace.

ActivityPer yearPer monthPer week

The money

Hypothetical estimate from the numbers you enter. Not a promise of income.

Next 12 months
Months 13–24
Two-year total
Year 1
Closings from ads
Bonus closings from YouTube referrals
Avg commission per closing
Gross commission (GCI)
Ad spend
Team split (20% to $16K cap)
Agent keeps
Where they stand today
Closings last 12 months
GCI at that pace
Closings with the system (yr 1)
Lift in closings
Added GCI, year 1
Las tasas y el costo por lead que aparecen son solo ejemplos para que pongas tus propios números. No son resultados reales ni típicos, y no garantizan ingresos. Tus resultados dependen de tu mercado, tu presupuesto y tu seguimiento. Nurture closings land after the 12-month nurture window, so they are counted in months 13–24. x

Ready to install this system?

Book a call and we'll map these numbers to your market, your budget and your schedule.

Book your call Or call 239-272-3739
Glenn Torres · eXp Realty, LLC Licensed real estate agent in Florida 3823 Tamiami Trl E, Unit #193, Naples, FL 34112 No income is promised or guaranteed. Results depend on each agent's market, budget and follow-up. Team split terms are subject to eXp Realty's current policy. This is not legal or tax advice.