Rental Property Depreciation & Recapture Calculator
Annual depreciation for residential (27.5-year) or commercial (39-year) rentals with the mid-month convention, and the tax when you sell: depreciation recapture up to 25% plus capital gains.
By Konstantin Iakovlev · Updated September 2026 · Source: IRS Publication 946 (MACRS, mid-month convention) and Publication 544 (unrecaptured section 1250 gain)
Annual Depreciation
$13,090.91
First year (2018)
$7,090.91
Annual Tax Savings
$3,141.82
Depreciation Calculation
| Purchase price (cost basis) | $450,000.00 |
| Land Value | - $90,000.00 |
| Depreciable Basis | $360,000.00 |
| Recovery period | 27.5 years |
| Annual Depreciation | $13,090.91 |
| First year, mid-month convention (6.5 months) | $7,090.91 |
Tax when you sell, including depreciation recapture
| Depreciation allowed through the sale (96 months) | $104,727.27 |
| Adjusted basis (cost minus depreciation) | $345,272.73 |
| Sale price minus selling costs | $564,000.00 |
| Total gain | $218,727.27 |
| Unrecaptured section 1250 gain, taxed at 24% | $104,727.27 |
| Remaining capital gain, taxed at 15% | $114,000.00 |
| Depreciation recapture tax | $25,134.55 |
| Capital gains tax | $17,100.00 |
| Federal tax on the sale | $42,234.55 |
| Tax the same depreciation saved at your bracket | $25,134.55 |
Depreciation Schedule
| Year | Depreciation | Cumulative |
|---|---|---|
| 2018 | $7,090.91 | $7,090.91 |
| 2019 | $13,090.91 | $20,181.82 |
| 2020 | $13,090.91 | $33,272.73 |
| 2021 | $13,090.91 | $46,363.64 |
| 2022 | $13,090.91 | $59,454.55 |
| 2023 | $13,090.91 | $72,545.45 |
| 2024 | $13,090.91 | $85,636.36 |
| 2025 | $13,090.91 | $98,727.27 |
| 2026 | $13,090.91 | $111,818.18 |
| 2027 | $13,090.91 | $124,909.09 |
| 2028 | $13,090.91 | $138,000.00 |
| 2029 | $13,090.91 | $151,090.91 |
| 2030 | $13,090.91 | $164,181.82 |
| 2031 | $13,090.91 | $177,272.73 |
| 2032 | $13,090.91 | $190,363.64 |
| 2033 | $13,090.91 | $203,454.55 |
| 2034 | $13,090.91 | $216,545.45 |
| 2035 | $13,090.91 | $229,636.36 |
| 2036 | $13,090.91 | $242,727.27 |
| 2037 | $13,090.91 | $255,818.18 |
| 2038 | $13,090.91 | $268,909.09 |
| 2039 | $13,090.91 | $282,000.00 |
| 2040 | $13,090.91 | $295,090.91 |
| 2041 | $13,090.91 | $308,181.82 |
| 2042 | $13,090.91 | $321,272.73 |
| 2043 | $13,090.91 | $334,363.64 |
| 2044 | $13,090.91 | $347,454.55 |
| 2045 | $12,545.45 | $360,000.00 |
Recapture applies to the depreciation you were allowed to take even if you never claimed it. The 25% figure is a ceiling: recaptured gain is taxed at your ordinary rate when that is lower. State income tax on the sale is not included, and a 1031 exchange defers both taxes.
Use the Rental Property Depreciation & Recapture Calculator above to calculate your results. Enter your values and see instant results — all calculations run in your browser.
Disclaimer: This calculator is for informational purposes only and does not constitute tax, financial, or legal advice. Results are estimates based on the information you provide and current rates. Always consult a qualified tax professional or financial advisor for advice specific to your situation.
How It Works
Rental property is depreciated on paper every year, and the deduction lowers the rental income you are taxed on; when you sell, the IRS takes part of that benefit back through depreciation recapture. This calculator does both halves: the yearly depreciation from the month you placed the property in service, and the federal tax on a sale, split into the recaptured part and the ordinary capital gain.
Residential rental buildings are depreciated straight-line over 27.5 years and commercial buildings over 39 years (MACRS, IRS Publication 946). Only the building is depreciated: land never is, so the calculator takes it out first. The mid-month convention counts the month the property was placed in service as half a month, so a rental put in service in June gets 6.5 months of depreciation in its first year, and the month of sale also counts as half. On a sale, the gain equal to the depreciation you were allowed to take is unrecaptured section 1250 gain, taxed at your ordinary rate but never more than 25%; the rest of the gain is a long-term capital gain taxed at 0%, 15% or 20%, and the 3.8% net investment income tax applies to the whole gain above $200,000 of income ($250,000 joint) unless you are a real estate professional.
Two things surprise sellers. Recapture is owed on the depreciation you were entitled to even if you never claimed it, so skipping the deduction saves nothing at sale; file Form 3115 to catch up instead. And recapture does not cancel the benefit: in the 24% bracket or lower, it is taxed at the same rate the deduction saved you, so depreciation mostly defers tax rather than increasing it, and a 1031 exchange into another rental defers both the recapture and the capital gain.
Example: A $450,000 Rental Bought in June 2018, Sold in June 2026
- 1 Input: purchase price $450,000 with 20% land, residential, placed in service June 2018, 24% bracket. The depreciable basis is $450,000 − $90,000 = $360,000, and $360,000 ÷ 27.5 = $13,090.91 a year; the first year gets 6.5 months under the mid-month convention, $7,090.91.
- 2 Sold in June 2026 for $600,000 with 6% selling costs: the property was in service for 96 months (the two half months included), so the depreciation allowed is $13,090.91 × 8 = $104,727.27 and the adjusted basis is $450,000 − $104,727.27 = $345,272.73.
- 3 The amount realized is $564,000, so the gain is $218,727.27. The first $104,727.27 is recapture, taxed at 24% because that is below the 25% ceiling: $25,134.55. The other $114,000 is a long-term capital gain taxed at 15%: $17,100. Federal tax on the sale is $42,234.55.
- 4 Over the eight years the same $104,727.27 of depreciation saved $25,134.55 at 24%, exactly what the recapture takes back, so the deduction worked as an interest-free loan from the IRS.
Source: IRS Publication 946 (MACRS, mid-month convention) and Publication 544 (unrecaptured section 1250 gain) · Last updated: September 2026
Frequently Asked Questions
How much is depreciation recapture on a rental property?
How does rental property depreciation work?
Do I have to pay back depreciation when I sell?
Can I depreciate a rental property I bought years ago?
You might also need
Mortgage Calculator 2026 — Payment, Amortization & PMI
Calculate your monthly mortgage payment with taxes, insurance, PMI, and HOA. Free, instant results at the interest rate you enter.
FHA Loan Calculator 2026 — MIP, Down Payment & Limits
Calculate FHA loan payments including upfront MIP (1.75%) and annual MIP premiums. See when MIP drops off. Free, instant results based on 2026 FHA limits.
Home Affordability Calculator — How Much House Can You Afford?
Find out how much house you can afford based on income, debts, down payment, and the mortgage rate you enter. Free, instant results with DTI ratio breakdown.