ArtsAutosBooksBusinessEducationEntertainmentFamilyFashionFoodGamesGenderHealthHolidaysHomeHubPagesPersonal FinancePetsPoliticsReligionSportsTechnologyTravel

A Modified APOD With Full Tax Shelter Consideration

Updated on March 5, 2015

The APOD (Annual Property Operating Data) is probably the most popular and widely recognized real estate analysis report used for real estate investing because it’s easy to read and understand; and for the most part provides a decent "snapshot" of a rental property’s income and operating expenses during the first twelve months of operation.

In fact, during my tenure as a Realtor many of my investor customers were satisfied to initially rely on an APOD for a reasonable first-glance at a property’s annual operating data to make instant decisions whether or not to pursue an investment opportunity further.

Nonetheless, as useful as an annual property operating data report is, it does not account for income taxes. That is, it shows the cash flow a real estate investor might collect from the investment annually before taxes, but doesn’t reveal what the investor might actually get to pocket once he or she pays the IRS the following April.

Fair enough. But then I began to wonder whether it was possible to create a suitable report with all the benefits of an APOD, but with full consideration for tax shelter. In other words, an easy-to-read and understand one-page report that would provide real estate investors the same initial first-glance of a property’s annual operating data as the popular standard, but also with the resulting after-taxes data associated with tax shelter.

Although any real estate analysis will generally include other reports like a proforma income statement that provide the tax data, and certainly no investment decision should be expected to made on one report alone, still it just seemed like a good idea to include it up front in a report typically used by investors who just want a “snapshot” of a property’s potential financial performance during the first year of ownership.

Let’s start out with a screenshot of what a standard APOD typically looks like and then show you what a modified report that includes the tax data could look like.

Standard APOD





Okay, let’s compare the two reports to see how the modified version differs from the standard version.

In the standard version, notice in the right column that gross operating income less operating expenses less debt service equals the annual cash flow. This is revenue before taxes; the funds the investor can expect to collect that is still subject to income tax.

In the modified version this is also included, but in the left column. Now look at the right column of this version where the tax data appears. Allow me to explain.

The IRS allows owners of rental income property to write off annual deductions for depreciation allowance, operating expenses, mortgage interest and amortized loan points. So you will see a section for Depreciation, Tax Benefit, and Cash Flow After Tax along with the resulting data for each.

If you decide to create one for yourself, here are my suggestions.

  1. Use MS Excel or a comparable spreadsheet software program
  2. Create a form to collect the financial data on one worksheet
  3. Create the report on a separate worksheet
  4. Add the necessary formulas to each appropriate cell in the report

If you rather skip the work and want one already developed and ready-to-go , than consider my Investor 8 real estate investing software solution.


James Kobzeff is a real estate professional and the owner/developer of ProAPOD - leading real estate investment software solutions since 2000. Create cash flow, rates of return, and profitability analysis on rental property at your fingertips in minutes!


    0 of 8192 characters used
    Post Comment

    No comments yet.


    This website uses cookies

    As a user in the EEA, your approval is needed on a few things. To provide a better website experience, uses cookies (and other similar technologies) and may collect, process, and share personal data. Please choose which areas of our service you consent to our doing so.

    For more information on managing or withdrawing consents and how we handle data, visit our Privacy Policy at:

    Show Details
    HubPages Device IDThis is used to identify particular browsers or devices when the access the service, and is used for security reasons.
    LoginThis is necessary to sign in to the HubPages Service.
    Google RecaptchaThis is used to prevent bots and spam. (Privacy Policy)
    AkismetThis is used to detect comment spam. (Privacy Policy)
    HubPages Google AnalyticsThis is used to provide data on traffic to our website, all personally identifyable data is anonymized. (Privacy Policy)
    HubPages Traffic PixelThis is used to collect data on traffic to articles and other pages on our site. Unless you are signed in to a HubPages account, all personally identifiable information is anonymized.
    Amazon Web ServicesThis is a cloud services platform that we used to host our service. (Privacy Policy)
    CloudflareThis is a cloud CDN service that we use to efficiently deliver files required for our service to operate such as javascript, cascading style sheets, images, and videos. (Privacy Policy)
    Google Hosted LibrariesJavascript software libraries such as jQuery are loaded at endpoints on the or domains, for performance and efficiency reasons. (Privacy Policy)
    Google Custom SearchThis is feature allows you to search the site. (Privacy Policy)
    Google MapsSome articles have Google Maps embedded in them. (Privacy Policy)
    Google ChartsThis is used to display charts and graphs on articles and the author center. (Privacy Policy)
    Google AdSense Host APIThis service allows you to sign up for or associate a Google AdSense account with HubPages, so that you can earn money from ads on your articles. No data is shared unless you engage with this feature. (Privacy Policy)
    Google YouTubeSome articles have YouTube videos embedded in them. (Privacy Policy)
    VimeoSome articles have Vimeo videos embedded in them. (Privacy Policy)
    PaypalThis is used for a registered author who enrolls in the HubPages Earnings program and requests to be paid via PayPal. No data is shared with Paypal unless you engage with this feature. (Privacy Policy)
    Facebook LoginYou can use this to streamline signing up for, or signing in to your Hubpages account. No data is shared with Facebook unless you engage with this feature. (Privacy Policy)
    MavenThis supports the Maven widget and search functionality. (Privacy Policy)
    Google AdSenseThis is an ad network. (Privacy Policy)
    Google DoubleClickGoogle provides ad serving technology and runs an ad network. (Privacy Policy)
    Index ExchangeThis is an ad network. (Privacy Policy)
    SovrnThis is an ad network. (Privacy Policy)
    Facebook AdsThis is an ad network. (Privacy Policy)
    Amazon Unified Ad MarketplaceThis is an ad network. (Privacy Policy)
    AppNexusThis is an ad network. (Privacy Policy)
    OpenxThis is an ad network. (Privacy Policy)
    Rubicon ProjectThis is an ad network. (Privacy Policy)
    TripleLiftThis is an ad network. (Privacy Policy)
    Say MediaWe partner with Say Media to deliver ad campaigns on our sites. (Privacy Policy)
    Remarketing PixelsWe may use remarketing pixels from advertising networks such as Google AdWords, Bing Ads, and Facebook in order to advertise the HubPages Service to people that have visited our sites.
    Conversion Tracking PixelsWe may use conversion tracking pixels from advertising networks such as Google AdWords, Bing Ads, and Facebook in order to identify when an advertisement has successfully resulted in the desired action, such as signing up for the HubPages Service or publishing an article on the HubPages Service.
    Author Google AnalyticsThis is used to provide traffic data and reports to the authors of articles on the HubPages Service. (Privacy Policy)
    ComscoreComScore is a media measurement and analytics company providing marketing data and analytics to enterprises, media and advertising agencies, and publishers. Non-consent will result in ComScore only processing obfuscated personal data. (Privacy Policy)
    Amazon Tracking PixelSome articles display amazon products as part of the Amazon Affiliate program, this pixel provides traffic statistics for those products (Privacy Policy)