Total Return on Investment

Select Scenario

$
Total Investment
$1.00M
$100K down
↗
15-Year Net Cash Flow
$3.72M
After all costs
%
ROI on Down Payment
3720%
$100K invested
◷
Year 1 Tax Savings
$370K
At 37% rate

15-Year Financial Summary

Year NOI Loan Payments Tax Savings Net Cash Flow Cumulative

Investment Growth Over Time

Monthly ROI Performance

Future Projections

Share Your Analysis

▣

Analysis Summary

Configure and share your depreciation analysis

Games
Price
$
Revenue
Term
Rate
Tax
Total Purchase
$60
Tax Savings
$22
Net Monthly
+$30,721.40
Break Even
Immediate
▤

Export as PDF

Download a PDF report of your loan analysis with all selected values.

✉

Email Report

Send your analysis directly to your email or financial advisor.

🔗

Copy Link

Create a shareable link to your analysis that others can view online.

⎙

Print

Print a hard copy of your analysis for physical records or meetings.

⌘

Share

Share your findings with others through supported sharing options.

↓

Download Data

Export raw data as CSV file for further analysis.

Compare Scenarios

Scenario 1

15 Year Term
Total Purchase$1,000,000
Down Payment$100,000
Tax Savings$370,000
Monthly NOI$11,472.30
Monthly Payment$5,000.00
Net Monthly+$6,472.30
Break Even, NOI9 mo
Break Even, TaxImmediate

Scenario 2

15 Year Term
Total Purchase$1,000,000
Down Payment$100,000
Tax Savings$370,000
Monthly NOI$11,472.30
Monthly Payment$7,117.14
Net Monthly+$4,355.16
Break Even, NOI9 mo
Break Even, TaxImmediate

Side By Side Comparison

Comparison Summary

Scenario comparison will appear here.

Break-Even Analysis

Revenue Scenario
Price Per Game Down payment: $10,000, 10%
Number of Games
Total purchase: $100,000
Total Down Payment
$100,000
10 games × $10,000
Tax Savings (37%)
$370,000
100% bonus on $1,000,000
Break-Even (NOI Only)
9 Months
$11,472.30/mo NOI
Break-Even (NOI + Tax)
Immediate
Tax savings exceed down payment

Cumulative Cash Flow vs. Down Payment

Component Amount Notes
Total Purchase Price $1,000,000 10 × $100,000
Down Payment (10%) ($100,000) Cash out of pocket
Tax Savings (Bonus Depreciation) +$370,000 100% deduction × 37% rate
Net Position After Tax Benefit +$270,000 Net cash positive from Day 1
Monthly NOI (10 games) $11,472.30 Conservative ($5K/mo)
Break-Even (NOI Only) 9 mo Without tax benefit
Break-Even (NOI + Tax Savings) Immediate Tax savings > down payment

Immediate Break-Even Achieved

The $370,000 in tax savings from 100% bonus depreciation exceeds the $100,000 down payment by $270,000. The taxpayer is cash-positive from Day 1, and all subsequent NOI is pure profit.

Break-even analysis is for illustrative purposes only. Actual results depend on revenue performance, tax filing timing, and individual tax circumstances. Consult a qualified tax professional for personalized advice.

Loan Amortization Schedule

Financed Amount
$900,000
Monthly Payment
$5,000
Monthly NOI
$11,472
Net Monthly
$6,472
Total Interest
$0

Amortization Schedule

Month Payment Principal Interest Balance

Showing the first 12 months. The charts below use the full selected loan term.

Monthly Payment Breakdown

Loan Balance Over Time