Change the purchase price, land allocation, cost segregation result, and your marginal rate. The calculator shows year-one depreciation and what it could be worth if the loss is usable against your income. It is an estimate for planning conversations, not a tax projection.
"Fully usable" means the loss offsets income taxed at your marginal rate, which requires real estate professional status or another exception for W-2 and practice income. Otherwise the deduction shelters the portfolio's own rental income and other passive income, and carries forward. Depreciation reduces basis and is recaptured on a taxable sale. See who can use the loss.