The paper deduction
Rental Property Depreciation Calculator
Residential rental property depreciates straight-line over 27.5 years, nonresidential over 39. Land never does. The calculator below builds your depreciable basis, applies the IRS mid-month convention to the first year, and shows the full schedule with the tax saved each year and the recapture waiting at sale.
Annual deduction
Full-year depreciation
$8,064
$221,760 of depreciable basis spread straight-line over 27.5 years.
First year, placed in service in April
$5,712
2.576% of basis under the mid-month convention.
Tax saved per full year
$1,935
At a 24% marginal rate.
Depreciable basis
$221,760
Cost basis $277,200 less $55,440 of land.
Land, never depreciable
$55,440
Taken after 10 years
$78,288
Recapture on those 10 years
$19,572
At the 25% maximum federal rate, due on sale.
Depreciable basis
(Price + capitalised closing + improvements) × (1 − land share)
= ($265,000 + $4,200 + $8,000) × (1 − 20%)
= $221,760
Annual deduction
Basis ÷ 27.5-year recovery period
= $221,760 ÷ 27.5
= $8,064 a year
Mid-month convention, year one
Full year × (12 − month + 0.5) ÷ 12
= $8,064 × (12 − 4 + 0.5) ÷ 12
= $5,712
| Basis | Amount |
|---|---|
| Purchase price | $265,000 |
| Capitalised closing costs | $4,200 |
| Improvements | $8,000 |
| Cost basis | $277,200 |
| Land at 20% | ($55,440) |
| Depreciable basis | $221,760 |
| Recovery period | 27.5 years |
| Total deductions over the full schedule | $221,760 |
| Year | Deduction | Tax saved | Taken to date | Basis remaining |
|---|---|---|---|---|
| 1 | $5,712 | $1,371 | $5,712 | $216,048 |
| 2 | $8,064 | $1,935 | $13,776 | $207,984 |
| 3 | $8,064 | $1,935 | $21,840 | $199,920 |
| 4 | $8,064 | $1,935 | $29,904 | $191,856 |
| 5 | $8,064 | $1,935 | $37,968 | $183,792 |
| 6 | $8,064 | $1,935 | $46,032 | $175,728 |
| 7 | $8,064 | $1,935 | $54,096 | $167,664 |
| 8 | $8,064 | $1,935 | $62,160 | $159,600 |
| 9 | $8,064 | $1,935 | $70,224 | $151,536 |
| 10 | $8,064 | $1,935 | $78,288 | $143,472 |
| 11 | $8,064 | $1,935 | $86,352 | $135,408 |
| 12 | $8,064 | $1,935 | $94,416 | $127,344 |
| 13 | $8,064 | $1,935 | $102,480 | $119,280 |
| 14 | $8,064 | $1,935 | $110,544 | $111,216 |
| 15 | $8,064 | $1,935 | $118,608 | $103,152 |
| 16 | $8,064 | $1,935 | $126,672 | $95,088 |
| 17 | $8,064 | $1,935 | $134,736 | $87,024 |
| 18 | $8,064 | $1,935 | $142,800 | $78,960 |
| 19 | $8,064 | $1,935 | $150,864 | $70,896 |
| 20 | $8,064 | $1,935 | $158,928 | $62,832 |
| 21 | $8,064 | $1,935 | $166,992 | $54,768 |
| 22 | $8,064 | $1,935 | $175,056 | $46,704 |
| 23 | $8,064 | $1,935 | $183,120 | $38,640 |
| 24 | $8,064 | $1,935 | $191,184 | $30,576 |
| 25 | $8,064 | $1,935 | $199,248 | $22,512 |
| 26 | $8,064 | $1,935 | $207,312 | $14,448 |
| 27 | $8,064 | $1,935 | $215,376 | $6,384 |
| 28 | $6,384 | $1,532 | $221,760 | $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 $221,760 |
|---|---|---|---|
| January | 11.5 / 12 | 3.485% | $7,728 |
| April | 8.5 / 12 | 2.576% | $5,712 |
| July | 5.5 / 12 | 1.667% | $3,696 |
| December | 0.5 / 12 | 0.152% | $336 |
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 $7,392 of first-year deduction — around $1,774 of tax at a 24% marginal rate — though it is not lost, only pushed to the end of the schedule.
What the deduction is actually worth
Depreciation is a deduction against rental income that costs no cash. On the example deal, $8,064 a year at a 24% marginal rate saves $1,935 of tax — which is half again as much as the $3,841 of pre-tax cash flow the property produces.
That is the shape of most small rental deals: modest cash flow, sheltered. In this case the $8,064 deduction more than covers the $3,841 of cash flow, so the property shows a taxable loss on paper while putting money in your pocket.
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 $78,288, saving $18,789 of tax along the way at 24%.
- Sell, and up to $19,572 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?
- Take the cost basis — purchase price plus capitalised closing costs plus improvements — subtract the land value, and divide by 27.5 years for residential rental property. On the example here, $277,200 of basis less 20% land is $221,760, giving $8,064 of deduction 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 of $8,064 deductions is $80,640, so up to $20,160 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.
The depreciation shield is one of the four components on 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
Your inputs are shared across every calculator on this site, so changing a figure here changes it everywhere.
- 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 calculatorAll four return components — cash flow, principal paydown, appreciation and tax shelter — added up honestly.
- 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.
- 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 on one page, 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 worked example from the same deal.