The paper deduction
Rental Property Depreciation Calculator
Residential rental property depreciates straight-line over 27.5 years, nonresidential over 39. Land never does. This models a purchased building and upfront building improvements ready at the same initial service date, applies the IRS mid-month convention, and shows the schedule with potential tax savings and recapture.
Annual deduction
Full-year depreciation
$8,122
First year, placed in service in April
$5,753
2.576% of basis under the mid-month convention.
Tax saved per full year
$1,949
At a 24% marginal rate.
Depreciable basis
$223,360
Cost basis $277,200 less $53,840 of land.
Land, never depreciable
$53,840
Taken after 10 years
$78,853
Recapture on those 10 years
$19,713
At the 25% maximum federal rate, due on sale.
Depreciable basis
(Price + capitalised closing) × (1 − land share) + building improvements
= ($265,000 + $4,200) × (1 − 20%) + $8,000
= $223,360
Annual deduction
Basis ÷ 27.5-year recovery period
= $223,360 ÷ 27.5
= $8,122 a year
Mid-month convention, year one
Full year × (12 − month + 0.5) ÷ 12
= $8,122 × (12 − 4 + 0.5) ÷ 12
= $5,753
| Basis | Amount |
|---|---|
| Purchase price | $265,000 |
| Capitalised closing costs | $4,200 |
| Building improvements | $8,000 |
| Cost basis | $277,200 |
| Land at 20% | ($53,840) |
| Depreciable basis | $223,360 |
| Recovery period | 27.5 years |
| Total deductions over the full schedule | $223,360 |
| Year | Deduction | Tax saved | Taken to date | Basis remaining |
|---|---|---|---|---|
| 1 | $5,753 | $1,381 | $5,753 | $217,607 |
| 2 | $8,122 | $1,949 | $13,875 | $209,485 |
| 3 | $8,122 | $1,949 | $21,998 | $201,362 |
| 4 | $8,122 | $1,949 | $30,120 | $193,240 |
| 5 | $8,122 | $1,949 | $38,242 | $185,118 |
| 6 | $8,122 | $1,949 | $46,364 | $176,996 |
| 7 | $8,122 | $1,949 | $54,486 | $168,874 |
| 8 | $8,122 | $1,949 | $62,608 | $160,752 |
| 9 | $8,122 | $1,949 | $70,731 | $152,629 |
| 10 | $8,122 | $1,949 | $78,853 | $144,507 |
| 11 | $8,122 | $1,949 | $86,975 | $136,385 |
| 12 | $8,122 | $1,949 | $95,097 | $128,263 |
| 13 | $8,122 | $1,949 | $103,219 | $120,141 |
| 14 | $8,122 | $1,949 | $111,342 | $112,018 |
| 15 | $8,122 | $1,949 | $119,464 | $103,896 |
| 16 | $8,122 | $1,949 | $127,586 | $95,774 |
| 17 | $8,122 | $1,949 | $135,708 | $87,652 |
| 18 | $8,122 | $1,949 | $143,830 | $79,530 |
| 19 | $8,122 | $1,949 | $151,952 | $71,408 |
| 20 | $8,122 | $1,949 | $160,075 | $63,285 |
| 21 | $8,122 | $1,949 | $168,197 | $55,163 |
| 22 | $8,122 | $1,949 | $176,319 | $47,041 |
| 23 | $8,122 | $1,949 | $184,441 | $38,919 |
| 24 | $8,122 | $1,949 | $192,563 | $30,797 |
| 25 | $8,122 | $1,949 | $200,686 | $22,674 |
| 26 | $8,122 | $1,949 | $208,808 | $14,552 |
| 27 | $8,122 | $1,949 | $216,930 | $6,430 |
| 28 | $6,430 | $1,543 | $223,360 | $0 |
The mid-month convention, and the number nobody else shows you
Almost every free depreciation calculator divides basis by 27.5 and stops. That is the answer for years two through twenty-seven and the wrong answer for year one, because the IRS treats the property as placed in service on the fifteenth of whatever month it actually was.
| Placed in service | Fraction of a year | Rate on basis | On $223,360 |
|---|---|---|---|
| January | 11.5 / 12 | 3.485% | $7,784 |
| April | 8.5 / 12 | 2.576% | $5,753 |
| July | 5.5 / 12 | 1.667% | $3,723 |
| December | 0.5 / 12 | 0.152% | $338 |
Those percentages are the published figures in IRS Publication 946, Table A-6, and the calculator reproduces them exactly. Closing in December rather than January costs $7,445 of first-year deduction — around $1,787 of tax at a 24% marginal rate — though it is not lost, only pushed to the end of the schedule.
The land share applies to acquisition cost; the full cost of upfront building improvements is added to the building basis. Later improvements need their own service dates and schedules. See the IRS guidance in Publication 527.
What the deduction is actually worth
Depreciation is a deduction against rental income that costs no cash. On the example deal, a full-year $8,122 deduction at a 24% marginal rate could save $1,949 of tax — about half the $3,841 of pre-tax cash flow the property produces, if the deduction is usable at that rate.
Taxable income and cash flow differ: mortgage principal is not deductible, and a reserve budget is not itself a tax deduction. The first-year deduction is also smaller under the mid-month convention. Use actual deductible expenses and your own tax position when assessing the benefit.
Whether you can use the paper loss is a separate question
Recapture: the bill at the end
Depreciation is a deferral, not a forgiveness. On sale, everything you deducted comes back as unrecaptured Section 1250 gain, taxed at up to 25% federal — above the 15% or 20% long-term capital gains rate that applies to the rest of the profit.
- Hold ten years on this property and you deduct roughly $78,853, potentially saving $18,925 of tax along the way at 24%.
- Sell, and up to $19,713 of that comes back as recapture at 25%.
- The benefit is the time value of the deferral plus the rate arbitrage if your marginal rate was above 25% while you held it.
- A 1031 exchange defers both the recapture and the capital gain into the replacement property, with 45 days to identify it and 180 days to close.
Common questions about rental property depreciation
- How do you calculate depreciation on a rental property?
- Allocate the purchase price and capitalised closing costs between land and building, then add building improvements completed before the property enters service. Divide the building basis by 27.5 years for residential rental property. Here, $269,200 of acquisition cost less $53,840 of land plus $8,000 of upfront building improvements is $223,360 depreciable, giving about $8,122 for each full year.
- What is the mid-month convention?
- The IRS treats property as placed in service in the middle of the month it actually was, so the first year gets (12 − month + 0.5) ÷ 12 of a full year. A residential property placed in service in January gets 11.5/12 of a year — 3.485% of basis, exactly the first figure in IRS Publication 946 Table A-6. The example, placed in service in April, gets 2.576%.
- Why can I not depreciate the land?
- Depreciation recovers the cost of an asset over its useful life, and land does not wear out. The allocation between land and improvements usually comes from the county assessor's own split on the tax bill, though a cost segregation study or an appraisal can support a different one. Getting it wrong in either direction is a real audit exposure.
- What is depreciation recapture and how much is it?
- When you sell, the depreciation you deducted is recaptured as unrecaptured Section 1250 gain, taxed at a maximum federal rate of 25% — higher than the long-term capital gains rate on the rest of the profit. Ten full years at about $8,122.18 is about $81,222 of deductions, so up to $20,305 of federal recapture tax.
- Can I skip depreciation to avoid recapture later?
- No. The IRS recaptures depreciation allowed or allowable, meaning you owe the tax on what you could have deducted whether or not you actually did. Skipping the deduction gives up the annual benefit and keeps the eventual bill, which is the worst of both.
A separate illustration adds the potential depreciation shield to the pre-tax return shown by the rental property ROI calculator. For the cash side of the same deal, see the rental property calculator, and for the terms used here, the cost basis and depreciation recapture glossary entries. This is general information, not tax advice — the allocation between land and improvements in particular is worth a conversation with your accountant.
The rest of the deal, on the same numbers
The rental analyzer, single-metric calculators, 1% and 50% rules, vacancy comparison and deal report share one rental deal. Strategy calculators save their own assumptions.
- rental property calculatorThe full underwriting model: NOI, cap rate, cash-on-cash, DSCR, amortisation, a 30-year projection and a printable deal report.
- cap rate calculatorNet operating income divided by price, with every expense line shown and the debt service deliberately left out.
- dscr calculatorDebt service coverage ratio against real lender thresholds, plus the loan amount your NOI will actually support.
- cash on cash return calculatorAnnual pre-tax cash flow over every dollar of cash you put in — down payment, closing costs and rehab.
- rental property roi calculatorCash flow, principal paydown and appreciation combined into a pre-tax return, with separate context on potential tax savings.
- real estate investment calculatorYear-by-year projection to your exit, with equity multiple and IRR at every possible sale year.
- noi calculatorNet operating income built line by line from gross scheduled rent, and why the mortgage never appears in it.
- gross rent multiplierPrice divided by gross annual rent — the fastest screen there is, and the one that hides the most.
- rental yield calculatorGross yield and net yield side by side, with the gap between them explained in dollars.
- vacancy rate calculatorEmpty days and vacant unit-months turned into the rent they cost, then fed back through your own deal as real NOI and cash-flow differences against your underwriting allowance.
- brrrr calculatorBuy, rehab, rent, refinance, repeat — cash left in the deal, capital recycled, and infinite returns handled properly.
- fix and flip calculatorHard-money points and carry, contingency, selling costs and the ARV at which the project breaks even.
- house hack calculatorWhat your housing actually costs once tenants cover part of it, and what the building looks like after you move out.
- short term rental calculatorADR and occupancy through to NOI, with the long-term lease comparison that decides whether the extra work pays.
- seller financing calculatorOwner-carry notes: payment, balloon balance, interest to the balloon, and what the seller nets versus a cash sale.
- 1 percent rule real estateMonthly rent against purchase price, what the rule was calibrated for, and the interest rate at which it stops working.
- 50 percent rule real estateHalf of gross rent goes to operating expenses. Tested against your own itemised budget, line by line.
- 70 percent rule house flippingMaximum allowable offer for a flip: 70% of after-repair value, less the rehab budget.
- printable rental property deal reportThe whole analysis in a printable report, laid out for Letter and A4, ready to print or send to a lender.
- real estate investing terms glossaryEvery metric on this site defined once, with its formula and a representative worked example.