Step 1 – Work Out the Cash Flow
Annual income: $30,000
Annual expenses (excluding depreciation): $63,420
Cash shortfall: $33,420
This is the real cash cost to the owner — even before tax savings.
Step 2 – Calculate the Tax Loss
Remove principal ($7,808) and add depreciation ($14,000) to the cash shortfall:
$33,420 – $7,808 + $4,000 = $39,612
Tax deductible loss = $39,612
At a 32% marginal tax rate:
Tax refund or saving: 32% x $39,612 = $12,478
Step 3 – Final Cash Impact
Cash loss: $33,420
Minus tax benefit: $12,478
Net cost to investor: approximately $20,942 per year
That’s about $402 per week out of pocket — even after the tax refund.
Warning: this is an example of a typical scenario to show how negative gearing works. Because every situation will have different levels of income, interest rates and costs, you must seek professional advice before proceeding with negative geared investment.