Income Analysis
Annual Income Projection
# of Transactions/YR
Average Volume/Transaction
$
(no comma please)
Average Commission/Transaction
%
Gross Income Generated
$
YTD Avg. at this Office (Through 7/31)
1.23 Trans/Associate/Mo. = 15/yr
Avg. Transaction is $248,403
Avg. Commission is 3%
RE/MAX Masters, Inc
Agent Expenses
Monthly or Trans. Cost
Annual
Fixed Monthly Organization Fee
$
$
Annual Organization Membership Fee
$
Monthly Office Fee
$
$
Transaction Fee
$
$
Split for Real Estate Organization
%
$
Split for Office
%
$
Variable Personal Costs(print, fax, etc.)
$
$
Competitor A
Monthly or Trans. Cost
Annual
$
$
$
$
$
$
$
%
$
%
$
$
$
Total Costs
Net Income after Costs
Net Income Increase by Joining RE/MAX Masters, Inc
What would you do with an EXTRA $18,120 a year?
Where do you want to be
?
:: Copyright (c) 2007 RE/MAX International. All rights reserved
Where do you want to be
