Napkin Math Model

Quickly model loan financial performance with interactive calculations and visualizations.

Principal ($)

APR (%)

Note: APR calculation uses simple (non-compounding) interest.

Annual Loss Rate (%)

Recovery Rate (%)

Cost of Capital APR (%)

Loan Duration (months)

Month	Revenue	Losses	Recovery	CoC Cost	Net Income	Take Home