Flip Calculator Results

[Jason Genovese]

I entered an example flip into my own calculator and into the bigger pockets to compare.   Unfortunately, the bigger pockets calculator shows a number about $5,000 higher than my spreadsheet (25% higher), with the same input numbers and I cannot figure out why, and its driving me nuts.   I am sure my spreadsheet is correct as I can see all the numbers and calculations.    I also think the bigger pockets calculator is right after being reviewed and used by so many people.   So I would guess I must not be understanding something or entering in data incorrectly.    I made screen shots of everything, but don't see a way to attach a file so I will just enter what I can.    Can anybody figure out how the BP spreadsheet is calculating the profit with the numbers I entered?

Thanks --  Jason