Debt Recycling Calculator

Debt recycling is a strategy that converts your non-deductible home loan into a tax-deductible investment loan — without borrowing more money. You make extra repayments on your mortgage, then immediately redraw that amount to invest in income-producing assets (such as shares or ETFs). The ATO allows the interest on the redrawn portion to be claimed as a tax deduction, reducing your effective borrowing cost. Over time, this accelerates mortgage payoff while building an investment portfolio.

This calculator compares your projected wealth over time — with and without debt recycling — using 2025–26 Australian income tax rates (incl. Stage 3 cuts), Medicare Levy, franking credits, and dividend modelling.
General information only — not financial advice
Articles
Calculator Inputs
Property Value $0 (excluded)
Set to $0 to exclude property from net wealth (investment-only view).
Property Growth (p.a.) 7.0%
Loan Balance $350,000
Interest Rate (p.a.) 6.0%
Remaining Term 25 yrs
Monthly Repayment Auto
Leave blank to auto-calculate from loan terms. Enter a value to override.
Taxable Income
Marginal Tax Rate (incl. Medicare) 39%
Offset Balance $0
Reduces interest on non-deductible loan only. Assumed static — does not compound. Applied to NDL in both scenarios.
Initial Lump Sum to Recycle $50,000
Monthly Extra to Recycle $0
Extra above repayment — recycled monthly. Set to $0 if repayment already captures all surplus.
Capital Growth (p.a.) 10.0%
Cash Yield (p.a.) 3.0%
% of Yield Franked 30%
Years to Project 20 yrs
Compare DR against:
Scenario A just pays down the mortgage — no investing. Same as FinToolbox Strategy A.
Net Wealth Advantage
DR vs Scenario A at year
Total Tax Saved
in tax deductions over projection
NDL Cleared
home loan freed from non-deductible debt
Effective Borrow Rate
after-tax cost of recycled debt
🔵 Debt-Free Date — No Recycling
sell portfolio (not home) → repay all debt after CGT
🟢 Debt-Free Date — With Recycling
sell portfolio (not home) → repay all debt after CGT
Net Wealth
Portfolio minus all debt
No DR
With DR
Loan Balance
How debt evolves over time
No DR
NDL
DL (tax-ded.)
Investment Portfolio Value
Portfolio growth — note DR uses dividends for mortgage paydown rather than reinvestment
No DR (dividends reinvested)
With DR (dividends → mortgage)
Annual tax saved (DR)
Year-by-Year Breakdown

How Debt Recycling Works

Debt recycling is a wealth-building strategy for Australian homeowners who carry a mortgage. The core idea is simple: instead of slowly paying off a non-deductible home loan, you redirect surplus cash to pay it down faster — then immediately redraw that same amount to invest in income-producing assets like shares or ETFs. Because the redrawn funds are used for investment, the ATO allows the interest on that portion to be claimed as a tax deduction each year.

The strategy does not increase your total debt — it restructures it. Over time, your NDL (home loan) shrinks while your DL (investment loan) grows by the same amount. The annual tax refund on DL interest is typically reinvested, compounding the benefit. If your investments also pay dividends with franking credits, these further reduce your tax liability — or generate a cash refund.

🔁 The Recycling Mechanism

Pay extra into your home loan → immediately redraw → invest in income-producing assets. The redrawn portion's interest is now tax-deductible. Repeat each year as your NDL shrinks.

💰 The Tax Benefit

Investment loan interest × your MTR = annual tax refund. At a 32% MTR on a 6% p.a. interest rate, your effective borrowing cost drops to ~4.1% p.a. The higher your MTR, the greater the benefit.

🔄 Franking Credits

Australian shares often carry franking credits — the 30% corporate tax already paid by the company on your behalf. These offset your personal dividend tax and can result in a cash refund from the ATO.

⚠️ Key Risks

Investment returns are not guaranteed. If your portfolio falls significantly, you still owe the full DL. A falling market combined with poor cash flow can create financial stress. This strategy suits those with stable income and a long time horizon.

ATO Requirements

Borrowed funds must be used solely for income-producing investments (ATO: Interest deductions). Your lender must support loan splitting (separate NDL and DL accounts). Accurate record-keeping is essential. Always get tax advice before proceeding.

🏠 NDL vs DL Over Time

At the start, your NDL is your full mortgage. Each recycling cycle moves a portion from NDL to DL. The goal is to reach NDL = $0 — at which point 100% of your loan interest is tax-deductible and your home is effectively mortgage-free.

Acronym Glossary

ATO — Australian Taxation Office. The government body that administers tax law and determines what interest is deductible.
MTR — Marginal Tax Rate. The rate of tax applied to your last dollar of income. The higher your MTR, the larger the deduction benefit.
NDL — Non-Deductible Loan. The portion of your home loan used to buy your primary residence — interest is not tax-deductible.
DL — Deductible Loan (also called Investment Loan). The portion redrawn and invested in income-producing assets — interest is tax-deductible.
DR — Debt Recycling. The overall strategy of converting NDL into DL over time without increasing total borrowings.
ETF — Exchange Traded Fund. A diversified basket of shares traded on the ASX — a common investment vehicle used in debt recycling.
LVR — Loan to Value Ratio. Your loan balance divided by property value, expressed as a percentage. Most lenders require LVR ≤ 80% to allow redraws.
p.a. — Per Annum. Per year. Used throughout this calculator for rates and returns.
AFSL — Australian Financial Services Licence. Required to provide personal financial advice. This calculator's producer is not AFSL licensed.
CGT — Capital Gains Tax. Tax payable when you sell an investment at a profit. Investments held >12 months receive a 50% CGT discount.

Frequently Asked Questions

What is debt recycling?

Debt recycling converts non-deductible mortgage debt into tax-deductible investment debt. You pay extra into your home loan, redraw the same amount to invest, and claim the interest as a deduction. Your total debt stays the same — only its tax treatment changes. The ATO permits this under section 8-1 of the ITAA 1997 provided the borrowed funds are used for income-producing purposes.

Is debt recycling legal in Australia?

Yes. The ATO allows interest deductions on money borrowed for income-producing investments. The key requirement is that borrowed funds are used to purchase income-producing assets such as shares or managed funds, and proper records are kept of the loan split.

Who benefits most from debt recycling?

Debt recycling works best for homeowners on a high marginal tax rate (39% or 47%), with surplus monthly cash flow to deploy, who plan to invest in income-producing assets — particularly Australian shares with franking credits.

How do franking credits help?

Franking credits represent 30% corporate tax already paid on Australian dividends. They reduce or eliminate your personal tax on dividend income — providing after-tax cash flow that can be directed toward paying down your non-deductible loan faster.

What is the difference between NDL and DL?

NDL (Non-Deductible Loan) is the home portion of your mortgage — interest is not tax-deductible. DL (Deductible Loan) is the investment portion — interest is tax-deductible. Debt recycling progressively converts NDL into DL over time.

What are the risks?

Investment returns are not guaranteed. If your portfolio falls significantly, you still owe the debt. A falling market combined with poor cash flow can be stressful. Always seek advice from a qualified financial adviser before implementing this strategy.

What interest rate makes debt recycling worthwhile?

The key metric is your after-tax borrowing cost. At a 6% interest rate and 39% marginal tax rate, your effective cost of recycled debt is 3.66% p.a. — well below long-term ASX 200 total returns of approximately 9–10% p.a. The wider this gap, the more debt recycling benefits you. Use the calculator above to model your specific scenario.

Do I need a split loan for debt recycling?

Yes. Your lender needs to support loan splitting so you can maintain separate NDL (non-deductible) and DL (deductible) accounts. Most major Australian banks and many non-bank lenders offer this feature. The split ensures the ATO can clearly identify which portion of interest is deductible.

Articles & Guides

View all articles →
Basics

What Is Debt Recycling? A Plain-English Guide

How the strategy turns a non-deductible home loan into tax-deductible investment debt — and who it suits.

Compare

Debt Recycling vs Paying Off Your Mortgage

The two strategies side by side over 20 years, and why the after-tax cost gap decides the winner.

Tax

How Franking Credits Supercharge Debt Recycling

Australian dividends carry 30% company tax already paid — here's how that speeds up the repayment loop.