QQQI Covered-Call Income Calculator
NEOS Nasdaq-100 High Income ETF — project the monthly distribution, portfolio value, and yield-on-cost with distributions reinvested (DRIP). This is covered-call income, not a growing dividend, so every result is shown as a range.
Year-by-year breakdown ›
| Year | Contributed | Value (base) | Distribution income | Yield on cost |
|---|
Assumptions & sources ›
Illustrative model, not investment advice. Starting distribution yield (14.2%) and expense ratio (0.68%) are NEOS fund-page figures, as of 2026-06. QQQI launched on 2024-01-30 and holds roughly $12B in assets; forward price- and distribution-growth are editorial preset assumptions, not predictions.
Because QQQI is a covered-call income fund, per-share distribution growth is modeled at 0% (conservative): the payout is Nasdaq-100 option-premium and return-of-capital driven and swings with volatility, not a steadily growing per-share dividend. Its high distribution sits on top of capped index upside, so forward price growth is set low (3%) and roughly 90% of the distribution has historically been classified as return of capital. Every output is a low / base / high range from a low, base, and high scenario; the band is an illustrative scenario spread, not a probabilistic forecast. For context, QQQI's realized since-inception annualized total return was about 19.7%/yr (stockanalysis.com, as of 2026-07) — well above this model's high scenario. The band is a deliberately conservative planning range, not a bracket that past or future outcomes must fall inside.
Sources: NEOS Nasdaq-100 High Income ETF fund page (distribution yield, expense ratio, return-of-capital treatment). Figures refresh on our quarterly cadence.
What QQQI is, and who it fits
QQQI, the NEOS Nasdaq-100 High Income ETF, holds the Nasdaq-100 and sells index call options against it, then pays most of the collected premium back as a large monthly distribution — targeting current income of roughly 14% a year. Launched in early 2024 as the Nasdaq sibling of the S&P-focused SPYI, it is actively managed and has grown quickly to around $12 billion. The mechanics matter more here than on a broad S&P version: the Nasdaq-100 is a concentrated, tech- and growth-heavy index, so the written calls cap exactly the kind of explosive upside that made owning names like the mega-cap technology leaders worthwhile. QQQI trades that upside for cash today.
That framing tells you who it fits. QQQI suits an investor who wants a high monthly income stream from Nasdaq-style exposure without running their own options book — a retiree, or someone deliberately harvesting current cash flow. It fits poorly if your real goal is the largest possible balance in twenty years, because a capped-upside fund on a high-growth index will usually trail the plain QQQ over long horizons. This calculator is built to make that tension impossible to ignore: it models per-share distribution growth at zero rather than extrapolating a rich yield forward as though it compounded like a rising dividend.
The trade-off this calculator makes visible
A ~14% headline is not 14% of "free" income. Part of each QQQI distribution is return of capital — historically a large share — which means some months you are handed back a slice of your own principal rather than newly earned yield. Reinvesting that is not the same as reinvesting a growing 3% dividend from a quality-screened fund. The low / base / high scenario band exists precisely because index-option premium rises and falls with volatility, and a concentrated tech index can whipsaw hard. Toggle between Income and Value to watch the same trade-off from both the cash-flow and the balance side; the more you lean on the payout, the more the capped upside shows up as flatter long-run principal.
QQQI versus the other Nasdaq income funds
Not all "Nasdaq income" ETFs work the same way. QQQI and JEPQ both target Nasdaq-100 income, but JEPQ generates its payout through equity-linked notes and typically distributes a smaller, more variable amount, while QQQI writes index options directly and leans on return-of-capital treatment. The older QYLD writes at-the-money calls on the full index and has a long record of eroding NAV. Compared with its own S&P sibling SPYI, QQQI carries the same structure but on a more volatile, growth-tilted index — which usually means a higher headline yield and a wider range of outcomes. If steadily growing income is the goal instead, a dividend-growth fund like SCHD is a different tool entirely.
Tax and account placement to keep in mind
QQQI's Nasdaq-100 options are treated as Section 1256 contracts, taxed 60% long-term / 40% short-term regardless of holding period, and a large part of each distribution is often classified as return of capital, which defers tax and lowers your cost basis until you sell. That can make QQQI relatively tax-efficient in a taxable account — but return of capital is a deferral, not a gift: a lower basis means a larger eventual capital gain. The Account toggle above models this, and a Traditional IRA or Roth still compounds the distribution fully untaxed, so switch it to compare. This is general information, not tax advice; confirm your own situation with a qualified professional. All figures here are illustrative and dated as of 2026-06.
Compare with the other high-distribution income funds — JEPQ and SPYI run a similar covered-call trade-off — or with the underlying index via QQQ. To pressure-test living on the payout, use Live off dividends; to see after-tax DRIP with a distribution-cut stress overlay, use the Dividend snowball.
Related
- All ticker dividend calculators
SCHD, JEPI, JEPQ, SPYI, VYM, DGRO, O, VOO, QQQ and more.
- Live off dividends
The portfolio needed to live on distributions, taxed with the current-year engine.
- Dividend snowball
After-tax DRIP with real IRS brackets and a distribution-cut stress overlay.