🀝 Want to reach thousands of Bitcoiners? Become a sponsor β†’
⚠️ Hypothetical model only. Interest, fees, taxes, and liquidation risk affect real outcomes. Not financial advice.
Net Profit/Loss
$0
0% return
Break-Even Price
$0
+0% from today
BTC Acquired
0.000 β‚Ώ
Cost: $0
Net BTC After Payoff
0.000 β‚Ώ
Sell X to pay off loan
πŸ“ˆ P&L Trajectory
BTC Value
Gains
Payments
🏦 Loan Payoff Timeline
Principal
Interest
Remaining Balance
βš–οΈ Loan vs DCA Strategy

🏦 Loan Strategy

$0
Buy BTC today with borrowed funds
0.0000 β‚Ώ

πŸ“ˆ DCA Alternative

$0
Invest monthly payment in BTC
0.0000 β‚Ώ
Net BTC Difference 0.0000 β‚Ώ
-
Loan
Face Amount$100,000
Origination Fee$1,000
Net Proceeds$99,000
APR / Term8.50% / 10yr
Monthly Payment$1,240
Bitcoin
Price Today$97,000
BTC Acquired1.0206 β‚Ώ
At Target (2031)
Payments Made$74,391
Remaining Balance$60,432
Total Cost to Exit$134,823
BTC Price$250,000
BTC Value$256,443
Outcome
After Payoff$196,011
Net Profit$121,620
🟒 Profit βšͺ Break-even πŸ”΄ Loss
Not financial advice. Hypothetical calculations only.
β–Ύ Assumptions & Methodology
How It Works

You borrow fiat, buy BTC immediately at today's price, then evaluate the outcome at your chosen exit date. Net profit = BTC value at target price βˆ’ total payments made βˆ’ remaining loan balance. Break-even price is the BTC price where net profit equals zero.

Loan Types

Amortizing β€” Fixed monthly payments of principal + interest. Standard for mortgages, HELOCs, personal loans, and 401k loans. Uses the standard amortization formula: M = P Γ— r(1+r)ⁿ / ((1+r)βΏβˆ’1).

Interest-Only β€” Monthly payments cover interest only. Full principal is due at maturity. Payment = Principal Γ— APR / 12. Common for bridge loans and some HELOCs.

Accruing (No Payments) β€” Zero monthly payments. Interest compounds monthly on the full balance: Balance = P Γ— (1 + r)ⁿ. Used for margin loans, BTC-backed lending, and hard money loans. For BTC-backed loans, you pledge existing BTC as collateral at a given LTV ratio. Liquidation price = BTC price today Γ— LTV%. For example, at 50% LTV and $100k BTC, liquidation occurs at $50k (a 50% drop). Margin loans use your brokerage portfolio as collateral, so BTC-specific liquidation does not apply.

Balloon β€” Monthly payments based on a 30-year amortization schedule applied to the full principal, with the remaining balance due as a lump sum at the end of the actual term. Interest accrues on the full outstanding balance each month.

DCA Comparison

The DCA alternative models investing the same monthly payment amount into BTC over the exit period. For accruing loans (no payments), it uses the loan amount divided by the number of months as the monthly investment. BTC price is assumed to grow linearly from today's price to 50% of the way toward the target price, simulating a gradual uptrend rather than a sudden jump. This is a simplification β€” real price paths are volatile and non-linear.

Power Law Model

BTC target price buttons use a power law regression model: log₁₀(price) = a + b Γ— log₁₀(days since genesis). Genesis date: January 3, 2009. Floor applies a 0.42Γ— multiplier, Fair uses the regression line, and Ceiling applies a 3Γ— multiplier. These update automatically when you change the exit timeline.

What's Not Modeled

Tax implications (interest deductibility, capital gains on BTC sale), variable or adjustable interest rates, early repayment penalties, margin call mechanics beyond simple liquidation price, 401k job separation risk (full balance due if you leave your employer), daily interest compounding (model assumes monthly), and BTC transaction fees or exchange spreads.

Heatmap

The price Γ— time heatmap shows net profit across a range of BTC exit prices and exit timelines, holding all other inputs constant. Green cells are profitable, red cells are losses, with intensity reflecting magnitude.