FeaturesCalculatorPricingCompareXeroSecurityAboutSign in
Free for property investors — always

Interest-only vs P&I calculator

Side-by-side comparison of interest-only and principal & interest loan structures for Australian investment property. See your monthly repayments, total interest over the hold period, ending loan balance, AND the payment step-up when IO reverts to P&I. The IO "discount" on cashflow has a real cost — this calculator quantifies it.

Scroll to the "Loan summary" output card — the P&I vs interest-only over Xy hold table is the comparison. Toggle the Loan type between "P&I" and "Interest only" in the inputs panel to see how the rest of the model shifts.

Year 1 results

$288/ wk

your after-tax weekly cost

Includes principal repayments ($120/wk) — that's real cash leaving your account each week, but it builds equity rather than disappearing. Switch the loan to interest only for a holding-cost-only view that matches most other AU calculators.

Annual tax saving

$7,480

$144/wk @ 37%

Gross rental yield

3.6%

$25k/yr rent

Net rental yield

2.9%

$20k/yr net

Break-even year

Beyond hold

$142k cumulative top-up

Loan summary

$3,540/ month

Principal & interest monthly repayment estimate

Weekly repayment

$817/wk

Principal and interest

Loan-to-value ratio

80.0%

$560k loan

Interest over 10y hold

$339k

Cumulative · all tax-deductible

After-tax interest rate

4.09%

6.50% × (1 − 37% marginal)

Loan position

Purchase price$700,000
Deposit$140,000
Loan amount$560,000
Current LVR80.0%
Loan balance year 10$474,746
Principal repaid by year 10$85,254
Year LVR drops below 80%Already below

P&I vs interest-only · over 10-year hold

IO compared: 5y then P&I (typical)

P&IInterest-onlyDifference
Monthly (year 1)$3,540$3,033$506
Monthly (year 6+)$3,540$3,781+$242
Total interest over 10y$339,496$356,018+$16,522
Loan balance at year 10$474,746$507,148+$32,402

Interest-only saves $506/mo while in IO but pays $17k more interest over the 10-year hold and leaves you with $32k more debt at exit — no principal is paid down during the IO phase.

LMI typically applies above 80% LVR. Lenders Mortgage Insurance is a one-off cost (often added to the loan) that can run $5,000–$30,000 depending on the borrowed amount. Add an estimate to the LMI / other line in Cost-base adjustments so it flows into your CGT cost base.

Who pays in year 1

$47,475 total

Interest + holding costs + principal repayments.

53%
16%
32%
Tenant
rent$25,000
ATO
tax refund$7,480
You
out of pocket$14,995

Cashflow projection

Click a year to inspect

Post-tax cashflow includes your negative-gearing refund. Pre-tax is before any tax effect.

Post-tax
Pre-tax

Cashflow detail (year 1)

Annual figures. Negative = cash leaving your account.

Effective rent

After vacancy

$25,000

Loan interest

$36,216

Cash expenses

Rates + insurance + management + repairs

$5,000

Principal repayment

Reduces loan, builds equity

$6,259

Pre-tax cashflow

$22,475

Tax refund (negative gearing)

Loss × 37% marginal rate

$7,480

Post-tax cashflow

$14,995

Why depreciation matters:

The $4,000 of depreciation is non-cash — it doesn't move money, but it adds to the rental loss and increases your tax refund. We've already included this above.

Equity & LVR over time

Loan shrinks from amortisation; value grows from capital growth. LVR (right axis) drops as the loan-to-value ratio improves — from 75.3% at purchase to 41.6% at the end of the hold.

Equity
Loan balance
LVR (right axis)

Year 10 equity

$665k

Year 10 value

$1.14M

Total out-of-pocket

$142k

CGT at sale

Three regimes side-by-side, applied to your projected sale. Pre-2027 is current law; post-2027 reflects the Budget 2026 announcement.

Sale price (year 10)

$1.14M

Cost base

$737k

+ Costs & improvements

$39k

− Div 43 claimed

$30k

Gross gain

$403k

2.5%
0.0%8.0%

Higher CPI grows the indexed cost base, reducing the taxable gain in the post-2027 regime.

Pre-2027 (50% discount)

CGT payable

$75k

Taxable gain

$201,610

Effective rate

18.5%

Net proceeds

$1,065,630

  • Held ≥ 12 months — eligible for 50% CGT discount

Post-2027 (CPI indexation)

Lowest CGT

CGT payable

$73k

Taxable gain

$196,797

Effective rate

18.1%

Net proceeds

$1,067,411

  • Cost base indexed at 2.5% p.a. over 10 years
  • No 50% discount applied

Post-2027 (new-build regime)

CGT payable

$75k

Taxable gain

$201,610

Effective rate

18.5%

Net proceeds

$1,065,630

  • Detailed rules not yet legislated — placeholder mirrors pre-2027

Estimates only — not tax or financial advice. The 2027 regime depends on legislation that isn't yet final. Talk to a registered tax agent before acting on these figures.

Share this scenario

Copies a permalink with every input baked in — your accountant / partner / forum can open it and see your exact numbers. Nothing is sent to a server.

The IO trade-off in plain English

Interest-only loans are a leveraged-investor tool, not a discount. During the IO period — typically 1-10 years — you only pay the interest on your loan; the principal balance doesn't shrink. That keeps your monthly cashflow burden lower and maximises the tax-deductible portion of your repayment (100% of an IO repayment is deductible; only the interest portion of a P&I repayment is).

The cost: when IO ends, the loan reverts to P&I over the REMAINING term. Same 30-year total loan, but now compressed into 25 years (if you took 5 years of IO) or 20 years (10 years of IO). Same principal balance to repay over fewer years means significantly higher monthly repayments. The "step-up" is typically 25-50% above your IO repayment. And because you carried the full principal balance for longer, you also pay more total interest across the life of the loan.

When IO is the right tool

For an investor building a portfolio — adding properties every 2-4 years — IO on existing properties keeps cashflow tight enough to qualify for the next mortgage. That's the textbook use case and it works. For a single property you plan to hold 20+ years and pay off, P&I is mathematically better: lower total interest, no step-up shock, the loan actually goes away.

For a property you plan to sell within the IO period (say buy + renovate + sell in 4 years), IO makes sense because paying principal is pointless — you'll return it to the bank via the sale proceeds anyway. Holding cash instead of cycling it through your loan keeps that capital available for the next deal.

The step-up trap

Many investors don't model the post-IO P&I repayment. They take a 5-year IO loan, enjoy the lower cashflow for 5 years, then get a shock when the bank automatically reverts them to a P&I repayment that's 30-40% higher than they've been paying. If their income hasn't grown to absorb it (or they've added more properties on similar IO structures), the cashflow squeeze can be severe.

The calculator's LoanSummary card shows both repayments — the IO period monthly AND the post-revert monthly — so you can budget for the step-up before you commit to the IO structure. Whatever your strategy, model the P&I revert. Don't plan around an IO extension you may not be able to get.

Frequently asked questions

What is an interest-only loan and how does it differ from P&I?

+

A Principal & Interest (P&I) loan: each repayment is part-interest, part-principal — over 30 years the loan amortises to zero. An Interest-Only (IO) loan: for an agreed period (typically 1-10 years), you only pay the interest — the principal balance doesn't reduce. After IO ends, the loan reverts to P&I over the REMAINING term, which means higher repayments than the original because you have less time to pay it off.

Why do property investors choose interest-only?

+

Three main reasons. (1) Lower monthly cashflow during the IO period — important when you're negatively geared and want to minimise out-of-pocket cost. (2) Maximises tax deductions — interest is deductible, principal isn't, so 100% of your repayment is tax-deductible during IO. (3) Frees cash for the next deposit — instead of paying principal on this property, you save the difference toward property 2. The trade-off: you pay more total interest over the loan life AND you face a payment step-up when IO ends.

How big is the payment step-up when IO reverts to P&I?

+

Usually 30-50% higher than your IO repayments. Concrete example: $600k loan at 6.5%, 5y IO then 25y P&I. IO repayments: ~$3,250/month. After IO ends: ~$4,050/month (25% higher). That gap widens at higher rates and longer IO periods. The calculator's LoanSummary card shows your specific scenario's step-up plus the total interest cost difference over the full hold period.

Is IO more expensive overall?

+

Yes — almost always. Total interest over a 30-year loan: an IO+P&I structure typically pays $20,000-$50,000 more interest than a straight P&I over the same period, depending on IO duration and loan size. The reason is simple: during the IO years, you carry the full principal balance for longer, so you pay interest on it for longer. The IO "discount" on monthly cashflow is real, but it's borrowed from your future self.

What changed with APRA's IO restrictions?

+

In 2017 APRA capped new IO loans at 30% of a lender's residential book and at 80% LVR (vs 95% LVR available for P&I). Those caps were partially lifted in 2018 but most major banks now apply tighter serviceability tests for IO loans — they assume you're paying P&I-equivalent repayments for assessment purposes. Practical effect: harder to qualify for IO at high LVR, and harder to extend IO when the original term ends. Talk to a broker about current lender appetite if IO is critical to your strategy.

Can I refinance to extend the IO period?

+

Sometimes, but it's harder than it used to be. Lenders treat IO extensions as a new credit application — fresh serviceability test, fresh LVR assessment. If your situation has deteriorated (lower income, more debt, higher rates) or LVR has crept up, the application may fail. Investors who plan to roll IO indefinitely should NOT assume it's a given. The safer plan: budget for the P&I revert from day 1, and treat any further IO extension as a bonus.

When does IO make sense for an investor?

+

Generally three scenarios. (1) You're building a portfolio — IO frees cashflow on existing properties to deposit on new ones. (2) Your income is temporarily reduced (parental leave, gap year, career change) and you need to minimise outflow. (3) You expect to sell within the IO period — paying principal you'll return to the bank anyway via sale is pointless. For long-term hold of a single property with stable income, P&I is usually the right call: lower total interest, no step-up shock.

How accurate is this comparison?

+

The calculator uses textbook amortisation formulas — accurate for a single static loan rate. Real-world IO loans often have a small rate premium (0.05-0.20pp higher than P&I from the same lender) that's not modelled here; bump the interest rate up slightly for IO if your bank does this. Also doesn't model partial IO (e.g. interest-only on the principal portion of a split loan) or fixed-rate periods with different IO/P&I behaviour. Talk to your broker for a quote-accurate comparison.

After you buy

PlotBot reads every receipt, contract and bank statement — automatically.

Forward an email or upload a PDF. PlotBot files it under the right property, classifies it for tax, matches it to bank transactions, and syncs to Xero. Built in Australia for property investors. 14-day free trial.

Other property calculators

All free, all unlimited, all browser-only.

A note on accuracy

Estimates only — not financial advice. The calculator uses a single static interest rate; real IO loans often carry a 0.05-0.20pp rate premium vs equivalent P&I from the same lender. Doesn't model split loans (part IO + part P&I), fixed- rate periods, or specific lender overlays on IO. Talk to a mortgage broker for a quote-accurate comparison and to confirm IO availability for your situation.