Real estate calculator
Rental Property ROI Calculator
Does a rental earn its keep in retirement? See the cash it pays each month, what the equity would earn elsewhere, what your time is worth, and the depreciation tax waiting at a sale.
A Rental as a Source of Retirement Income
What the calculator answers
Cash flow: the rent left each month after vacancy, running costs, a reserve for big replacements and any mortgage payment, before income tax.
The comparison that matters: what the same equity would pay if you sold and held Treasuries or a bond ladder. A rental earns its place only if it beats that by enough to justify the work and the risk.
Your time: if you manage it yourself, the manager's fee you avoid divided by the hours you spend is your hourly pay.
The tax at the end: the depreciation you deduct each year is taxed when you sell, at up to 25%.
How to fill it in
- 1Enter today's value if you already own the property, or the price if you are buying. Enter any mortgage balance; zero if you own it outright.
- 2Enter the rent, a vacancy allowance, property tax, insurance, any HOA fee, routine maintenance, and a monthly reserve for a roof, furnace or appliances.
- 3Choose who manages it. If you do, enter the fee a local manager would charge and the hours a month you spend.
- 4For the tax section, enter the building's depreciable basis (cost less land; for a former home, the lower of its value or your adjusted basis when you first rented it), your federal bracket and how many years you will have owned it when you sell.
- 5Enter the yield you could earn on the equity instead, such as a current Treasury or CD rate.
The three return measures
Cap rate = net operating income ÷ value. Income before any mortgage, as a share of what the property is worth. Use it to compare properties, and to compare with a bond yield.
Cash-on-cash return = annual cash flow ÷ your equity. What your own money earns after the mortgage. With no loan it equals the cap rate.
Gross yield = a year's rent ÷ value, before any costs. Useful only as a first screen.
Costs owners most often leave out
- A reserve for big replacements: roof, HVAC, water heater, flooring, appliances
- Vacancy and turnover: cleaning, repainting and a month or two without rent
- Rising insurance and property tax, which a fixed rent does not keep pace with
- A manager's fee later, when you no longer want the calls
- The depreciation tax due when you sell
Illustrative example: the people and figures below are hypothetical, not real clients. Numbers are calculated from the stated assumptions.
Carol and Dennis Decide Whether to Keep the Rental
The situation
Carol, 68, and Dennis, 66, bought a three-bedroom house near a university in 2014 for $400,000, of which $80,000 was the land. It is paid off, worth about $450,000, and rents for $2,900 a month. Dennis has managed it himself for twelve years, about eight hours a month. Their portfolio of $2.1 million, two Social Security benefits and Carol's small pension cover their spending; they are in the 24% bracket. Dennis would like to stop taking tenants' calls.
What the calculator showed
| Option | Income a year | Work |
|---|---|---|
| Keep it, Dennis manages | $20,360 | About 96 hours a year |
| Keep it, hire a manager at 9% | $17,385 | Oversight only |
| Sell, buy Treasuries at 4% | $18,000 | None |
The cap rate is 4.52%. Dennis's 96 hours a year earn him the $2,975 manager's fee he avoids, about $31 an hour. With a manager, the house pays slightly less than Treasuries, before counting a roof or a vacancy the reserve does not cover.
The tax that changed the decision
Selling now
They have deducted $11,636 of depreciation a year, $139,636 in twelve years, which lowers their basis to about $260,400. A sale at $450,000, before selling costs, produces a gain of about $189,600. The $139,636 of depreciation is taxed at up to 25%, about $33,500 at their 24% rate; the other $50,000 or so is ordinary long-term capital gain.
Keeping it for their heirs
If the house passes at death, their children inherit it with a basis equal to its value then, and the depreciation tax and the capital gain both disappear. That is worth tens of thousands of dollars to the family, as long as someone is willing to own it.
Their decision
Does a Rental Make Sense as Retirement Income?
Only if it pays clearly more than the same equity would earn in safe bonds, after you allow for repairs, vacancies and your own time. That is the test this calculator is built around. A rental produces income that tends to rise with inflation and can be held until death, when the tax on it disappears. It also concentrates a large share of wealth in one building, in one town, with one tenant, and it takes work that becomes less welcome at 75 than at 60.
Most readers come to this question in one of two ways: they already own a rental, often a former home, and are deciding whether to keep it; or they have cash from a downsizing or an inheritance and are wondering whether to buy one. The arithmetic is the same. For an owner, use today's value, not the original price: the question is what the equity earns now.
With the calculator's defaults, a paid-off house worth $450,000 renting for $2,900 a month pays $1,697 a month, $20,360 a year, after a 5% vacancy allowance, $12,700 of running costs and reserves. That is a 4.52% cap rate. The same equity in Treasuries at 4% would pay $18,000. The owner earns about $2,360 a year more for 96 hours of work, and would earn less than the Treasuries after hiring a manager.
How Is Rental Cash Flow Calculated?
Rent, less vacancy and running costs, is net operating income; less any mortgage payment, it is cash flow.
Cash flow = rent × (1 − vacancy) − running costs − mortgage payments
- Vacancy. Five percent is about two and a half weeks a year. A turnover with cleaning and repainting often costs more than the lost rent.
- Running costs. Property tax, insurance, any HOA fee, routine repairs, and a manager's fee if you use one.
- The reserve. A monthly set-aside for items that wear out on a schedule: roof, heating and cooling, water heater, appliances, flooring. Leaving it out makes every rental look better than it is.
- The mortgage. Only cash flow counts it. Cap rate leaves it out, so you can compare properties however they are financed.
Cash flow here is before income tax. The tax section of the calculator shows how depreciation shelters much of it.
How Much Time Does a Rental Take, and What Is It Worth?
A single well-kept house with a long-term tenant may take a few hours a month; a turnover, a dispute or a major repair can take weeks. Enter a realistic monthly average. The calculator divides the manager's fee you avoid by those hours to show what your time earns. At the defaults, 8 hours a month earns about $31 an hour.
Whether that is worth it depends on whether you enjoy the work, and on what happens when you cannot do it. Travel, a spell of illness or a move to be near grandchildren all make remote management harder. Plan who would take over: a manager you have already interviewed, or a spouse or adult child with the lease files, the keys and the authority to act under a durable power of attorney. Switching the calculator to a property manager shows whether the rental still beats bonds once your time is no longer free.
How Does Depreciation Recapture Work When You Sell?
The depreciation you deduct while you own the rental is taxed when you sell, at your ordinary rate but no more than 25%. Residential rental buildings are depreciated straight-line over 27.5 years; land is not depreciated (IRS Publication 527). Each year's deduction lowers your basis, so it reappears as gain at the sale, and that part of the gain, unrecaptured section 1250 gain, is taxed at a maximum 25% rate (IRS Topic 409).
| Years owned | Depreciation taken | Tax at 24% |
|---|---|---|
| 5 | $58,182 | $13,964 |
| 12 | $139,636 | $33,513 |
| 20 | $232,727 | $55,855 |
| 27.5 | $320,000 | $76,800 |
Three rules matter most late in life. First, the tax applies to depreciation you were allowed to take, whether or not you claimed it. Second, a former home keeps its recapture: if you move back in to use the home-sale exclusion, depreciation after May 6, 1997 cannot be excluded, and rental years after 2008 can reduce the exclusion (IRS Publication 523). Third, heirs receive the property with a basis equal to its value at death (IRS Publication 551), which removes the recapture and the capital gain together. For a rental you have owned for decades, that last rule often decides the question of whether to sell.
How Is Rental Income Taxed in Retirement?
- Ordinary income, after depreciation. Net rent less mortgage interest and depreciation is taxed at your regular rates. At the defaults, $11,636 of depreciation shelters about half of the $22,760 of net rent before the replacement reserve, which is not deductible until it is spent and depreciated.
- Losses are limited. Up to $25,000 of rental losses can offset other income if you actively participate, phasing out between $100,000 and $150,000 of modified adjusted gross income (IRS Publication 527). Above that, losses carry forward.
- Net investment income tax. A 3.8% tax applies to rental income when modified adjusted gross income exceeds $250,000 for married couples filing jointly or $200,000 for single filers (IRS).
- Not earnings for Social Security. Rent from real estate generally does not count toward the earnings test that can withhold benefits before full retirement age (SSA).
- But it counts for Medicare. Net rental income is part of the income that sets IRMAA surcharges two years later. A large gain in the year you sell can raise premiums for a year; the Medicare and IRMAA guide explains the brackets.
Selling in a year when other income is low, such as before required minimum distributions begin at 73, or 75 if born in 1960 or later, can keep more of the gain in lower brackets. It competes for the same room as Roth conversions, so plan the two together.
Should You Buy a Rental After 60?
Only with money you will not need for years, at a price that beats bonds on day one. Buying for cash avoids a mortgage payment in retirement but puts a large sum into one illiquid asset; a sale takes months and costs several percent of the price. A mortgage keeps cash in the portfolio but adds a fixed payment and interest-rate risk, and cash-on-cash return then depends on the loan terms. Enter the loan balance to see both.
Keep the share of your wealth in one property modest, so that a bad tenant, an uninsured repair or a local downturn does not change your retirement. If what you want is property income without the work, publicly traded real estate funds offer it with daily liquidity, though without the depreciation deductions of owning a building directly. And if you are selling a home to downsize, remember that the home-sale exclusion requires you to have owned and lived in the home for at least two of the five years before the sale (IRS Publication 523), so renting the old house out for more than three years can forfeit it. The downsizing guide covers the move itself.
What Does the Calculator Leave Out?
- Growth. Rent, costs and value are held level. In practice rent and costs both tend to rise; property tax and insurance have risen faster than rent in many places.
- Selling costs and the capital gain above cost. Only the depreciation part of the tax at sale is shown.
- State tax. Most states tax rental income and gains; a few do not.
- The tax on the alternative. Treasury interest is taxed federally but exempt from state income tax, while rent sheltered by depreciation is taxed lightly now and more at sale.
Learn more: Read our comprehensive guide on
Rental Property in RetirementHow a rental sale is taxed, depreciation recapture, 1031 exchanges, installment sales, and when holding for your heirs wins.
How this calculator works
Method and assumptions
- Net operating income is a year of rent, less vacancy, less property tax, insurance, HOA dues, repairs, the replacement reserve and (if you choose a manager) the manager’s fee as a percentage of collected rent. Cash flow is net operating income minus a year of mortgage payments, before income tax.
- The mortgage payment is the standard fixed-rate formula on your current balance, rate and years left. Cap rate is net operating income divided by the value you enter; cash-on-cash is cash flow divided by that value minus the mortgage balance; gross yield is a year’s rent divided by the value.
- The bond comparison multiplies your equity (value minus mortgage) by the safe yield you enter. Your hourly pay is the manager’s fee you avoid divided by the hours you spend a year.
- Depreciation is the building basis divided by 27.5 years, straight-line. Taxable rental income is net operating income with the replacement reserve added back (money set aside is not deductible; a replacement is depreciated when you buy it), less first-year mortgage interest and depreciation.
- The tax at sale is depreciation taken over the years you own it (capped at the basis), taxed at your bracket but no more than 25%.
What it leaves out
- Rent and every cost are held flat; there is no appreciation, rent growth or inflation.
- At sale, only the depreciation portion is taxed: capital gains on any rise in value, selling costs, the 3.8% net investment income tax and state tax are left out.
- Passive-loss limits are not applied, so a negative taxable income may not be deductible in full in practice.
- The first-year depreciation convention (mid-month) is not applied; each year gets a full year’s depreciation.
Sources
Methodology reviewed · For education, not individual advice
Rental Property in Retirement: FAQs
Is a rental property a good source of retirement income?
What is depreciation recapture on a rental?
Does rental income affect my Social Security?
Should I hire a property manager in retirement?
Can rental losses offset my other income?
What happens to a rental when I die?
Can I avoid the tax by exchanging into another property?
Related Calculators
Net Worth Calculator
See the rental alongside the rest of your balance sheet
Use calculatorRetirement Withdrawal Calculator
How much rental income reduces what the portfolio must pay
Use calculatorMortgage Refinance Calculator
Test a refinance on a rental or your own home
Use calculator