Calculate monthly and annual passive income from multiple streams including rental properties, dividend stocks, bonds, REITs, peer-to-peer lending, royalties, and online businesses. Input income sources, amounts, frequencies, and tax rates to see total passive income, tax-adjusted net income, financial independence ratio (passive income ÷ expenses), and years to FI goal. Supports 12+ income streams, compound growth projections (1-30 years), 4% safe withdrawal rule analysis, and portfolio diversification recommendations. Essential for FIRE planning, retirement income modeling, and wealth building strategies.
Frequently Asked Questions
What counts as passive income and what types generate the most money?
**True passive income** = Money earned with minimal ongoing effort after initial setup. **IRS definition** (for tax purposes): Income from rental property or business in which you do not materially participate. **Top 10 passive income sources ranked by potential (2025)**: **1.
Rental real estate** ($500-$5,000+/month per property): Single-family homes ($300-800/month cash flow).
Multi-family (duplex/4-plex) ($800-2,000/month).
Short-term rentals (Airbnb) ($1,500-5,000/month, more active). **ROI**: 8-12% cash-on-cash return. **Example**: $300k property, 20% down ($60k), $1,500/month cash flow = $18,000/year = **30% ROI** on down payment. **2.
Dividend stocks** ($2,000-$10,000+/year per $100k invested): S&P 500 dividend yield: 1.5-2% ($1,500-2,000/year per $100k).
High-dividend ETFs (SCHD, VYM): 3-4% yield ($3,000-4,000/year).
Individual dividend aristocrats (JNJ, KO, PG): 2-3% yield. **Tax advantage**: Qualified dividends taxed 0-20% (vs 24-37% ordinary income). **3.
REITs** ($3,000-$8,000/year per $100k): Real Estate Investment Trusts required to distribute 90% of income.
Average REIT yield: 3-6% ($3,000-6,000/year per $100k). **Example**: $100k in Vanguard Real Estate ETF (VNQ) at 4% yield = $4,000/year passive income. **Tax disadvantage**: REIT dividends taxed as ordinary income (higher rate). **4.
Bonds/CDs** ($3,000-$5,000/year per $100k, 2025 rates): 10-year Treasury: 4.5% ($4,500/year per $100k).
High-yield savings/CDs: 4-5% ($4,000-5,000/year).
Municipal bonds: 3-4% tax-free (equivalent to 4.5-6% taxable in 24% bracket). **5.
Peer-to-peer lending** ($5,000-$12,000/year per $100k): Platforms: LendingClub, Prosper, Funding Circle.
Returns: 5-12% depending on risk grade. **Risk**: Default rate 3-9% (reduce net return). **6.
Online courses/digital products** ($0-$50,000+/year): Create once, sell repeatedly.
Platforms: Udemy, Teachable, Gumroad.
Top instructors: $5,000-10,000/month passive.
Average: $100-500/month after traffic buildup. **7.
Royalties** (varies wildly): Music streaming: $0.003-0.005/stream (need millions of streams).
Book royalties: 10-70% of sale price (self-published higher %).
Patent licensing: $10,000-$1M+/year for valuable patents. **8.
Affiliate marketing** ($100-$10,000+/month): Promote products, earn commission (3-50%). **Example**: Amazon Associates 1-10%, software affiliates 20-50%.
Requires traffic (blog, YouTube, social media). **9.
YouTube ad revenue** ($1,000-$10,000+/month for established channels): $3-5 per 1,000 views average (CPM).
Need 1,000 subscribers + 4,000 watch hours to monetize. **10.
High-yield savings accounts** ($400-500/year per $10k, 4-5% APY 2025): Truly passive, FDIC insured.
Low return compared to stocks/real estate. **Key insight**: Richest passive income = Real estate + dividend portfolios. $1M portfolio (50% real estate, 50% stocks) = $40k-80k/year passive income (4-8% blended return).
How much passive income do I need to replace my salary and retire early?
**Financial Independence formula**: Passive income ≥ Annual expenses. **Step-by-step calculation**: **Step 1**: Calculate annual expenses (realistic, not aspirational).
Housing: $24,000/year ($2,000/month).
Food: $9,000/year ($750/month).
Healthcare: $8,000/year (insurance + out-of-pocket).
Transportation: $6,000/year.
Utilities: $3,600/year.
Discretionary: $12,000/year (entertainment, hobbies). **Total**: $62,600/year. **Step 2**: Add 25% buffer for unexpected costs. $62,600 × 1.25 = **$78,250/year** target passive income. **Step 3**: Calculate required passive income portfolio (4% safe withdrawal rule). $78,250 ÷ 0.04 = **$1,956,250** investment portfolio needed. **Alternative calculation** (25x rule): Annual expenses × 25 = Portfolio size. $62,600 × 25 = **$1,565,000** (no buffer). **Example scenarios**: **Scenario 1 (Lean FIRE)**: $40,000/year expenses → $1,000,000 portfolio needed.
Passive income sources: $500k dividend stocks at 4% = $20,000/year. $500k rental properties (2 properties) = $20,000/year. **Total**: $40,000/year passive income = **Financial Independence**. **Scenario 2 (Fat FIRE)**: $120,000/year expenses → $3,000,000 portfolio needed.
Passive income: $1.5M stocks/bonds at 5% = $75,000/year. $1.5M real estate (5 properties) = $45,000/year. **Total**: $120,000/year passive income. **Scenario 3 (Barista FIRE)**: $50,000/year expenses.
Passive income: $30,000/year (from $750k portfolio).
Part-time job: $20,000/year (covers gap + health insurance). **Semi-retirement** achieved with smaller portfolio. **Timeline examples** (starting from $0): **Aggressive saver** ($60k salary, $30k/year saved, 8% return): 10 years: $434,000 (generates $17,400/year passive). 15 years: $814,000 (generates $32,560/year passive). 20 years: $1,373,000 (generates $54,920/year passive → FI if expenses <$55k). **Moderate saver** ($80k salary, $20k/year saved, 7% return): 15 years: $503,000 (generates $20,120/year passive). 25 years: $1,266,000 (generates $50,640/year passive). **Key variables**: Higher savings rate = Faster FI (saving $30k/year vs $10k/year = 15 years earlier FI).
Higher returns (10% vs 6%) = 8-10 years earlier FI.
Lower expenses = Lower passive income target (live on $40k vs $80k = Half the portfolio needed).
What is the 4% safe withdrawal rule and how does it relate to passive income?
**4% Rule** (Trinity Study, 1998): You can safely withdraw 4% of your investment portfolio annually (adjusted for inflation) with 95% confidence it will last 30+ years. **Math**: Portfolio × 0.04 = Annual safe withdrawal = Target passive income. **Example**: $1,000,000 portfolio × 0.04 = **$40,000/year** safe withdrawal. **Why 4% works**: Based on historical stock/bond returns (1926-1995). 50/50 stock/bond portfolio survived 96% of 30-year periods withdrawing 4% annually. **Inflation adjustment**: Year 1: Withdraw $40,000.
Year 2: Withdraw $40,000 × 1.03 (3% inflation) = $41,200.
Year 30: Withdraw ~$97,000 (same purchasing power as $40k in Year 1). **Reverse calculation** (25x rule): If you need $50,000/year passive income → $50,000 ÷ 0.04 = **$1,250,000** portfolio required.
OR: $50,000 × 25 = $1,250,000 (same result). **Criticisms of 4% rule (2025 update)**: **1.
Lower expected returns**: Historical 10% stock returns may be 7-8% going forward (valuations higher).
Some experts suggest **3.5% withdrawal rate** (safer). **2.
Sequence of returns risk**: Market crash in first 5 years of retirement → Portfolio may not recover. **Example**: Retire with $1M in 2007, crash in 2008 → Portfolio drops to $600k, withdraw $40k → Only $560k remains → May run out. **3. 30-year horizon may be too short**: If you retire at 40, need portfolio to last 50-60 years → Consider **3% withdrawal rate**. **Alternative strategies**: **Variable withdrawal** (Guyton-Klinger method): Withdraw 4-6% depending on portfolio performance.
Good market year → Withdraw 6%.
Bad market year → Cut to 3.5% (preserve capital). **Dividend/interest only**: Withdraw only dividends/interest, never touch principal. $1M portfolio at 3.5% dividend yield = $35,000/year.
Principal remains $1M, grows with inflation. **Barista FIRE**: Withdraw 3% ($30k from $1M portfolio) + Part-time income ($15k) = $45k total.
Less portfolio stress. **Real-world passive income vs 4% rule**: Dividends (2-4% yield) + rental income (6-10% cash flow) = **5-7% blended return** > 4% rule.
Many FIRE retirees exceed 4% safely via multiple passive income streams (not pure stock/bond portfolio). **Example**: $500k dividend stocks (3.5% = $17,500) + $500k rental properties (8% cash flow = $40,000) = $57,500/year (5.75% total return) from $1M portfolio.
How do I diversify passive income streams to reduce risk?
**Passive income diversification principle**: Never rely on single source (job loss, tenant vacancy, market crash can eliminate one stream). **Ideal diversification model** (5+ streams): **1.
Dividend stocks (30-40% of portfolio)**: Mix of sectors: Tech (AAPL, MSFT), Consumer (PG, KO), Healthcare (JNJ, UNH).
Dividend aristocrats (25+ years consecutive raises) for stability.
International exposure (15-20%): VEU (Vanguard FTSE All-World ex-US). **2.
REITs (10-20% of portfolio)**: Residential REITs (apartment buildings).
Commercial REITs (office, retail).
Industrial REITs (warehouses, logistics - Amazon boom).
Healthcare REITs (medical facilities, senior living). **3.
Bonds (10-30%, depending on age)**: Treasury bonds (risk-free, 4-5% yield 2025).
Municipal bonds (tax-free, 3-4% yield).
Corporate bonds (5-6% yield, higher risk).
I Bonds (inflation-protected, 5.27% as of 2024). **4.
Rental real estate (20-40%)**: Multiple properties (never 100% in one rental).
Different property types: Single-family (stable, lower cash flow).
Multi-family (higher cash flow, scale economies).
Short-term rentals (Airbnb - highest income, more work).
Geographic diversification (different cities/states to avoid local recession). **5.
Online businesses (5-15%, bonus stream)**: Affiliate sites, blogs, YouTube, courses.
Income varies wildly, but upside potential offsets risk.
Not correlated with stock market (independent stream). **Example diversified portfolio** ($1M total, 4 passive income streams): **Stream 1**: $400k dividend stocks (S&P 500 index) at 2% yield = $8,000/year. **Stream 2**: $200k REIT ETF (VNQ) at 4% yield = $8,000/year. **Stream 3**: $300k rental property (single-family home) at 8% cash flow = $24,000/year. **Stream 4**: $100k bonds (Treasury/Municipal) at 4% yield = $4,000/year. **Total passive income**: $44,000/year (4.4% blended yield). **Stress test**: Stock market crash -50% → Stocks drop to $200k, dividends cut to $4,000 (-$4k).
REIT crash -30% → REITs drop to $140k, yield $5,600 (-$2.4k).
Rental stable → Still $24,000 (real estate less volatile short-term).
Bonds stable → Still $4,000. **Total income during crisis**: $37,600/year (vs $44,000 normal) = -15% income drop (survivable with emergency fund). **Without diversification**: 100% stocks ($1M) → Crash drops to $500k, dividends $10k → -50% income drop (catastrophic). **Correlation matrix** (how streams move together): Stocks vs Bonds: **Negative correlation** (bonds rise when stocks fall).
Stocks vs Rental Real Estate: **Low correlation** (real estate slower, local factors).
Stocks vs Online Business: **Zero correlation** (independent). **Best diversification**: Mix of asset classes (stocks/bonds/real estate) + Mix of geographies (US/international) + Mix of income types (dividends/rent/interest/business) = Maximum resilience.
What are the tax implications of different passive income sources?
**Passive income tax rates (2025 federal)**: **1.
Qualified dividends (most favorable)**: Taxed at capital gains rates: 0% (taxable income <$47,025 single / $94,050 joint). 15% (income $47,025-$518,900 single / $94,050-$583,750 joint). 20% (income >$518,900 single / $583,750 joint). **Plus**: 3.8% NIIT (Net Investment Income Tax) if MAGI >$200k single / $250k joint. **Example**: $50,000 qualified dividends, $100,000 total income, married joint.
Tax: $50,000 × 15% = **$7,500** (15% effective rate). **2.
Rental income (most complex)**: Taxed as **ordinary income** (10-37% brackets). **But**: Can offset with deductions: Mortgage interest, property tax, insurance, repairs, depreciation ($10,000/year typical on $300k property). **Depreciation** (27.5 years residential): $300k property ÷ 27.5 = $10,909/year paper loss (no cash outlay). **Example**: $24,000 rental income - $10,000 expenses - $10,909 depreciation = **$3,091** taxable income.
Tax (24% bracket): $3,091 × 24% = **$742** (effective 3.1% tax rate on $24k income). **Passive activity loss limits**: If MAGI >$150,000, cannot deduct rental losses against W-2 income. **Exception**: Active participation + MAGI <$100,000 = Deduct up to $25,000 losses. **3.
Interest income (bonds, savings)**: Taxed as **ordinary income** (10-37%). **No preferential rate** (unlike qualified dividends). **Example**: $5,000 bond interest, 24% bracket → $1,200 tax (24% effective rate). **Municipal bonds exception**: Tax-free at federal level (and state-free if in-state bond). $5,000 muni bond interest = **$0 federal tax**.
Equivalent taxable yield: 4% muni = 5.26% taxable (in 24% bracket). **4.
REIT dividends (worst tax treatment)**: Taxed as **ordinary income** (10-37%, not qualified dividend rate). **No Section 199A deduction** (20% QBI deduction does NOT apply to REITs held in taxable account). **Example**: $8,000 REIT dividend, 24% bracket → $1,920 tax (24% effective rate). **5.
Royalties (self-employment tax risk)**: Passive royalties (book, music): Ordinary income tax (10-37%), **no SE tax**.
Active royalties (you created/marketed): Ordinary income + 15.3% self-employment tax. **Example**: $10,000 book royalties (passive).
Tax (24% bracket): $2,400 (24% effective rate). **6.
Capital gains (selling appreciated assets)**: Short-term (<1 year held): Ordinary income tax (10-37%).
Long-term (>1 year held): Capital gains tax (0/15/20%). **Example**: Sell stock with $30,000 gain (held 2 years).
Tax (15% bracket): $30,000 × 15% = **$4,500**. **Tax optimization strategies**: **1.
Tax-loss harvesting**: Sell losing stocks to offset gains → Reduce taxable income. **2.
Hold dividends in Roth IRA**: $0 tax on withdrawals in retirement (vs 15% in taxable account). **3.
REITs in tax-advantaged accounts**: Hold REITs in IRA/401k to avoid ordinary income tax. **4.
Municipal bonds for high earners**: 37% bracket → 6% muni bond = 9.5% taxable equivalent. **5.
Qualified Business Income deduction**: Some rental activity may qualify for 20% Section 199A deduction (reduces effective rate). **6. 1031 exchange** (rental properties): Defer capital gains tax by exchanging property (no sale). **Effective tax rate examples** (all sources, 24% bracket): Qualified dividends: **15-18.8%** (with NIIT).
Rental income: **3-10%** (after depreciation).
Interest income: **24%** (full ordinary rate).
REIT dividends: **24%** (full ordinary rate).
Municipal bonds: **0%** (tax-free).
How long does it take to build $1,000/month in passive income?
**Timeline to $1,000/month ($12,000/year) passive income** depends on savings rate, returns, and income type. **Scenario 1 (Dividend stocks, 3% yield)**: Target portfolio: $12,000 ÷ 0.03 = **$400,000** needed. **Aggressive saving** ($2,000/month, 8% return): 10 years: $366,000 (generates $10,980/year, $915/month). 11 years: **$405,000** (generates $12,150/year, $1,013/month) ✅. **Moderate saving** ($1,000/month, 7% return): 18 years: **$406,000** (generates $12,180/year, $1,015/month) ✅. **Scenario 2 (Rental real estate, 8% cash flow)**: Target investment: $12,000 ÷ 0.08 = **$150,000** down payment (2-3 properties). **Down payment accumulation** ($1,500/month saved): 8.3 years: **$150,000** saved (buy 2 properties) ✅. **Each property**: $300k price, $60k down (20%), $240k mortgage.
Rent $2,400/month, expenses $1,500 (mortgage/tax/insurance/maintenance).
Cash flow: $900/month × 2 properties = **$1,800/month** passive income. **Time**: 8-9 years to $1,000/month (faster than stocks, but requires property management). **Scenario 3 (Blended approach - stocks + real estate)**: **Year 1-5**: Save $1,500/month → Accumulate $90,000 (invest in dividend stocks, 3% yield = $225/month). **Year 6-8**: Save $1,500/month + $225/month dividends → Accumulate additional $60k → Buy first rental property ($60k down, generates $600/month cash flow). **Year 9-11**: Save $1,500 + $225 dividends + $600 rental = $2,325/month → Accumulate $84k → Buy second rental ($60k down, generates $600/month cash flow) + Keep $24k in stocks. **Total passive income** (Year 11): Dividends: $114k stocks × 3% = $285/month.
Rental 1: $600/month.
Rental 2: $600/month. **Total**: **$1,485/month** passive income ✅. **Time**: 11 years to $1,000/month (diversified approach). **Scenario 4 (Online business - fastest but riskiest)**: Build blog/YouTube/course over 2-3 years (evenings/weekends). **Year 1**: $0-100/month (building audience). **Year 2**: $200-500/month (affiliate income, ads). **Year 3**: $800-2,000/month (courses, sponsorships). **Potential**: Hit $1,000/month in **3-4 years** (vs 10+ years for stocks/real estate). **Risk**: 80% of creators never reach $1,000/month.
Success requires niche expertise, consistency, marketing skills. **Acceleration strategies**: **1.
Side hustle income**: Earn extra $1,000/month → Save $1,000/month extra → Shorten timeline by 40-50%. **2.
Employer 401k match**: Max match (common 6% salary = $3,600/year) → Adds $300/month passive income at retirement. **3.
Tax refund investing**: $3,000 refund annually → Invest lump sum → Adds $750/month passive income after 15 years. **4.
Inheritance/windfall**: $50,000 lump sum invested at 7% → Generates $292/month immediately (29% of goal instantly). **Key insight**: The hardest $1,000/month is the FIRST $1,000/month (takes 8-12 years). **Second $1,000/month** takes only 3-5 years (compounding effect). **Third $1,000/month** takes only 2-3 years (snowball accelerates).
About This Page
Editorial & Updates
- Author: SuperCalc Editorial Team
- Reviewed: SuperCalc Editors (clarity & accuracy)
- Last updated: 2026-01-13
We maintain this page to improve clarity, accuracy, and usability. If you see an issue, please contact hello@supercalc.dev.
Financial/Tax Disclaimer
This tool does not provide financial, investment, or tax advice. Calculations are estimates and may not reflect your specific situation. Consider consulting a licensed professional before making decisions.