High Yield Investment Calculator
How much will your portfolio pay you every month after taxes? Model covered call ETFs, CEFs, and dividend funds with real tax treatment. No login required.
Your Portfolio Pays You
$3,130 /month
After taxes - Before any growth
Covers 104% of your $3,000/mo goal
Index
$1,333/mo
Index funds
Need: $900,000
SCHD/JEPI
$2,333/mo
SCHD/JEPI
Need: $514,286
SPYI mix
$3,333/mo
SPYI mix
Need: $360,000
QQQI/CLM
$4,333/mo
QQQI/CLM
Need: $276,923
Required Portfolio
$383,410
To earn $3,000/month at 9.4% after-tax yield
Funded: $16,590 surplus
After-Tax Income Breakdown
| Fund | Weight | Yield | Net Yield | Monthly |
|---|---|---|---|---|
| SPYI | 30% | 11.7% | 11.1% | $1,114 |
| DIVO | 15% | 6.4% | 6.4% | $320 |
| CLM | 20% | 19.0% | 18.8% | $1,251 |
| SCHD | 25% | 3.8% | 3.8% | $313 |
| CASH | 10% | 4.5% | 4.0% | $132 |
Surplus Reinvestment Snowball
What your surplus grows to if reinvested
| Year | Surplus | Total |
|---|---|---|
| 1 | $1,558 | $401,558 |
| 2 | $1,704 | $403,262 |
| 3 | $1,864 | $405,126 |
| 4 | $2,039 | $407,164 |
| 5 | $2,230 | $409,395 |
| 6 | $2,440 | $411,835 |
| 7 | $2,669 | $414,504 |
| 8 | $2,919 | $417,423 |
| 9 | $3,194 | $420,617 |
| 10 | $3,493 | $424,110 |
Send money abroad with Wise
Real exchange rates, low fees for international transfers.
Build your dividend portfolio with Fidelity
Commission-free trading for US and international investors.
Trade globally with Interactive Brokers
Access US and international markets from anywhere as an expat.
Secure your connection with NordVPN
Protect your portfolio management on public Wi-Fi while traveling.
💾 Save your results + get notified when fund yields update
Why This Calculator Is Different
Income-first, not growth-first
Standard calculators answer "How much will my portfolio be worth in 20 years?" This one answers "How much will my portfolio pay me right now?" If you are building a high-yield portfolio with covered call ETFs and dividend funds, monthly income matters more than future value.
Per-fund tax treatment
Not all yield is taxed the same. SPYI and QQQI get 60/40 treatment under Section 1256. JEPI and JEPQ use ELN structure taxed as ordinary income. CLM returns part of your capital tax-deferred. This calculator models each fund differently.
Geoarbitrage comparison
Your portfolio income goes further in some cities than others. Select a target city to see if your income covers your cost of living there, and how reinvesting the surplus compounds over time. This is territory no other calculator covers.
CLM NAV erosion modeling
Closed-end funds like CLM and CRF pay high yields partly by returning your own capital. The NAV erosion slider lets you stress-test what happens if the fund's asset value declines over time while you reinvest distributions.
Not financial advice. Past performance does not guarantee future results. Consult a qualified financial advisor before making investment decisions. Read the full strategy guide: High Yield Investing for Early Retirement
Explore More Tools
FIRE Calculator
Calculate your FIRE number and retirement timeline.
Geoarbitrage Calculator
Compare cost of living across cities worldwide.
Portfolio Shield
Model crash protection costs for your dividend portfolio.
Procrastination Calculator
See the exact cost of delaying your FIRE plan.
High Yield Investing Guide
Full strategy guide covering covered call ETFs, CEFs, and dividend funds.
Country Comparison
Compare cost of living, taxes, and quality of life across countries.