Rental Property Calculator 2026
Cash flow, cap rate, Schedule E tax treatment, depreciation recapture
Last updated: October 2026 · IRC §168 (27.5-yr SL), §469 (PAL), §1411 (NIIT), §199A (QBI), §1250 (recapture)
Property
Auto-fills property tax and insurance from state averages.
$100,000
Land (25%) is not depreciable. Check your county assessor for an exact split.
Financing
Investor loans typically run 2 to 5%. Closing costs are added to basis (depreciable portion).
Income
Other income: laundry, parking, pet rent, late fees.
Operating Expenses
All three % values are taken as a share of gross rent.
Owner Tax Profile
Used to compute your marginal federal + state rates. Marginal rate: 22% federal, 0.00% state.
Projection & Sale
Passive Activity Loss status: Active participation $25k allowance
Schedule E shows a $17,670 paper loss. Deductible this year: $0. Suspended & carried forward: $17,670.
Year 1 Schedule E (IRS Form 1040 Schedule E, Part I)
Cumulative Cash Flow & Equity Buildup
10-Year Projection
| Yr | Rent | OpEx | P&I | Deprec. | Taxable | CFBT | CFAT | Mortgage Bal | Equity |
|---|---|---|---|---|---|---|---|---|---|
| 1 | $33,600 | ($17,688) | ($25,172) | ($10,768) | -$17,670 | -$11,348 | -$11,348 | $297,234 | $116,766 |
| 2 | $34,608 | ($18,160) | ($25,172) | ($11,236) | -$17,401 | -$10,875 | -$10,875 | $294,254 | $134,236 |
| 3 | $35,646 | ($18,646) | ($25,172) | ($11,236) | -$16,629 | -$10,386 | -$10,386 | $291,043 | $152,444 |
| 4 | $36,716 | ($19,144) | ($25,172) | ($11,236) | -$15,821 | -$9,882 | -$9,882 | $287,582 | $171,427 |
| 5 | $37,817 | ($19,655) | ($25,172) | ($11,236) | -$14,976 | -$9,360 | -$9,360 | $283,852 | $191,222 |
| 6 | $38,952 | ($20,181) | ($25,172) | ($11,236) | -$14,091 | -$8,822 | -$8,822 | $279,833 | $211,869 |
| 7 | $40,120 | ($20,720) | ($25,172) | ($11,236) | -$13,164 | -$8,265 | -$8,265 | $275,502 | $233,410 |
| 8 | $41,324 | ($21,275) | ($25,172) | ($11,236) | -$12,193 | -$7,691 | -$7,691 | $270,835 | $255,889 |
| 9 | $42,563 | ($21,844) | ($25,172) | ($11,236) | -$11,175 | -$7,097 | -$7,097 | $265,805 | $279,354 |
| 10 | $43,840 | ($22,428) | ($25,172) | ($11,236) | -$10,108 | -$6,484 | -$6,484 | $260,385 | $303,855 |
CFBT excludes tax, CFAT includes federal + state + NIIT impact. Equity = appreciated market value minus mortgage balance.
Sale at Year 10: ROI & Depreciation Recapture
Understanding Rental Property Taxes (Schedule E)
Why Depreciation Is the Headline Tax Advantage
The IRS lets you depreciate the improvements portion of a residential rental over 27.5 years straight-line (IRC §168(c) and Pub 527). On a $400,000 property with a 75% improvements / 25% land split, that is roughly $10,909 per year of non-cash deduction. Depreciation often turns a property with positive cash flow into a Schedule E paper loss, sheltering rental income (and sometimes ordinary income) from federal tax. The catch: at sale the IRS recaptures the depreciation, taxed at a maximum 25% rate under IRC §1250.
The Passive Activity Loss Wall (IRC §469)
Rental real estate is passive activity by default. Passive losses can only offset passive income, the excess is suspended and tracked on Form 8582 until you fully dispose of the property. Two big exceptions soften this rule: (1) Active participation lets you deduct up to $25,000 of loss against ordinary income, but it phases out $1 per $2 of MAGI over $100k and disappears at $150k MAGI. (2) Real Estate Professional Status under §469(c)(7) makes losses non-passive entirely, with no MAGI ceiling, but requires 750+ hours in real estate trades AND more than half of all personal-service hours that year.
Net Investment Income Tax (3.8%, IRC §1411)
If your MAGI exceeds $200,000 single or $250,000 married filing jointly, net positive rental income is subject to the 3.8% Net Investment Income Tax, the lesser of net investment income or MAGI overage. REPS combined with material participation generally takes rental income out of net investment income for NIIT purposes (Reg. §1.1411-4(g)(7)). On the sale year, depreciation recapture and capital gain are both investment income for NIIT, even REPS does not exempt the sale-year gain.
QBI Deduction (§199A) for Landlords
Rental income qualifies for the 20% qualified business income deduction only if it rises to a Section 162 trade or business. Rev. Proc. 2019-38 provides a safe harbor: separate books and records for each rental enterprise, 250+ hours of rental services per year, and contemporaneous records. Triple-net leased property is excluded. Below the 2026 QBI threshold ($201,775 single / $403,550 MFJ), qualifying landlords deduct 20% of net rental income, capped at 20% of taxable income less net capital gains.
Deferring the Tax Bomb: 1031 and Step-Up
Depreciation recapture and long-term capital gains can be deferred indefinitely with a §1031 like-kind exchange: roll proceeds into another investment property within strict timelines (45 days to identify, 180 days to close, qualified intermediary, etc.). Many investors chain exchanges for decades, then hold until death so heirs inherit at stepped-up basis under §1014, permanently wiping out the deferred tax. This sequence (Buy, Borrow, Defer, Step-Up) is why real estate is a cornerstone of generational wealth planning.
Frequently Asked Questions
Why does depreciation matter so much for rental property taxes?
Residential rental property is depreciated straight-line over 27.5 years (IRC §168) on the improvements portion of basis (not land). A $400,000 property with 75% improvements generates roughly $10,909 of annual depreciation. That non-cash deduction often turns a positive cash-flow rental into a paper LOSS on Schedule E, sheltering rental income from federal tax and sometimes other ordinary income too. It is the single largest reason real estate is tax-advantaged versus stocks.
What is the Passive Activity Loss (PAL) trap and how does it affect me?
Under IRC §469, rental real estate is passive by default. Passive losses can only offset other passive income, the rest is suspended and carried forward until you dispose of the property. Exception 1: if you actively participate (set rents, approve tenants) AND MAGI is $100k or less, you can deduct up to $25,000 of rental loss against ordinary income each year. The allowance phases out $1 per $2 of MAGI over $100,000 and is fully gone at $150,000 MAGI. Most W-2 earners over $150k MAGI cannot currently deduct rental losses, the losses just stack up on Form 8582 until sale.
What is Real Estate Professional Status (REPS) and why does it change everything?
REPS under IRC §469(c)(7) requires (1) more than 750 hours per year in real-estate trades or businesses, AND (2) more than half of all personal-service hours that year in real estate. If you qualify AND materially participate in the rental, losses are no longer passive, they fully offset ordinary income with no MAGI cap. In a joint return only ONE spouse needs to qualify, which is why many couples plan around the non-W-2 spouse meeting REPS. REPS material participation usually also exempts the rental income from the 3.8% Net Investment Income Tax.
What is depreciation recapture and why is it painful at sale?
When you sell a rental, the part of your gain that comes from depreciation you deducted (or could have deducted) is called unrecaptured section 1250 gain. It is taxed at your ordinary income tax rate, but never more than 25%; the rest of the gain gets long-term capital gains rates. Example: 10 years of $10,909 depreciation is $109,090 of such gain, so a 24% bracket owner pays about $26,182 on it and a 32% bracket owner pays the 25% maximum, $27,273. Investors use 1031 exchanges to defer the gain, and heirs get a stepped-up basis under IRC 1014 that wipes it out.
Cap rate vs cash-on-cash vs IRR, which one matters?
Cap rate (NOI divided by purchase price) measures unlevered property performance and is the standard metric for comparing rental properties apples-to-apples regardless of how they are financed. Cash-on-cash (CFBT divided by cash invested) measures levered first-year return on YOUR money. IRR/total ROI captures appreciation, mortgage paydown, AND cash flow over the full hold period and is the single best metric for comparing real estate to other investments. Use cap rate to screen deals, cash-on-cash to check break-even, IRR to decide between asset classes.
What is the difference between active, passive, and material participation?
These are three different IRS tests. PASSIVE is the default for rental real estate, regardless of how involved you are (§469(c)(2)). ACTIVE PARTICIPATION is a lower bar (own at least 10% and make management decisions) and unlocks the $25k loss allowance below $150k MAGI. MATERIAL PARTICIPATION (one of seven §469(c) tests, typically 500+ hours per activity) is the higher bar required when combined with Real Estate Professional Status to make rental losses non-passive. The terms are easy to mix up but they trigger very different tax outcomes.
Can landlords take the 20% QBI deduction under §199A?
Maybe. Rental income only qualifies if the activity rises to a Section 162 trade or business. IRS Rev. Proc. 2019-38 provides a safe harbor: separate books and records per enterprise, 250+ hours of rental services per year, and contemporaneous records of those services. Triple-net leases generally do NOT qualify. If the safe harbor is met (and you are below the QBI taxable-income thresholds of $201,775 single / $403,550 MFJ for 2026), you can deduct 20% of net rental income on Form 8995, capped at 20% of taxable income less net capital gains. Toggle the QBI election in this calculator to model the impact.
What is a 1031 exchange and how does it defer the gain?
IRC §1031 allows the gain from selling investment real estate to be deferred indefinitely by rolling proceeds into "like-kind" replacement property (any U.S. real estate held for investment qualifies, post-TCJA personal property no longer does). Key rules: a Qualified Intermediary must hold the proceeds (you can never touch them), you have 45 days from sale to identify replacement property in writing, and 180 days to close. Done correctly, depreciation recapture and capital gains tax are both deferred into the replacement property's lower basis. Many investors chain exchanges for decades and ultimately let heirs inherit at stepped-up basis, permanently eliminating the deferred tax.