Comprehensive Modeling
Model team size, deal volume, commission splits, franchise costs, and more with over 15 customizable input variables.
Variability Testing
Run stress tests with 10, 30, 50, or 100 iterations to see profitability ranges across different scenarios and market conditions.
Agent Breakdown
See detailed per-agent profitability metrics including GCI, splits, royalties, and profit contributions for each team member.
How It Works
Configure Your Team Parameters
Set team size, average GCI per deal, deals per agent, and variability percentages to model realistic team compositions.
Set Commission Plans & Costs
Define brokerage splits, franchise royalties, BMF rates, and caps. Choose between individual plans or flat team rates.
Generate & Analyze
Click "Generate Team & Run Analysis" to see your brokerage's profit breakdown, including revenue from each agent, total operating costs, and net profit after all expenses.
Run Variability Tests
Stress test your model with multiple iterations to understand profitability ranges and make confident decisions about team recruitment.