개요
Real Estate Accounting Example — beancount.io
A comprehensive Beancount ledger demonstrating rental property accounting: purchase with mortgage, rental income, depreciation, capital improvements, property sale with depreciation recapture, and tax planning. 원장 메모
자금 흐름
계정 범주별 월간 수입과 지출
2025년 11월
최근 활동
분개를 반영한 원장 활동
거래
현재 필터와 일치하는 최신 거래
수입 대 지출
수입 대 지출
선택한 기간의 각 구간별 총 수입과 지출을 비교하는 막대 차트.
기간별 데이터
| 기간 | 수입 | 지출 | 순이익 |
|---|---|---|---|
| 2024-01-31 | 0.00 USD | 0.00 USD | 0.00 USD |
| 2024-02-29 | 0.00 USD | 0.00 USD | 0.00 USD |
| 2024-03-31 | 0.00 USD | 8,734.85 USD | -8,734.85 USD |
| 2024-04-30 | 2,400.00 USD | 3,028.37 USD | -628.37 USD |
| 2024-05-31 | 2,400.00 USD | 3,311.84 USD | -911.84 USD |
| 2024-06-30 | 2,400.00 USD | 3,565.30 USD | -1,165.30 USD |
| 2024-07-31 | 2,400.00 USD | 3,023.75 USD | -623.75 USD |
| 2024-08-31 | 2,400.00 USD | 3,022.20 USD | -622.20 USD |
| 2024-09-30 | 2,400.00 USD | 5,880.63 USD | -3,480.63 USD |
| 2024-10-31 | 2,400.00 USD | 3,369.05 USD | -969.05 USD |
| 2024-11-30 | 2,400.00 USD | 3,017.47 USD | -617.47 USD |
| 2024-12-31 | 2,400.00 USD | 3,385.87 USD | -985.87 USD |
| 2025-01-31 | 2,500.00 USD | 3,022.27 USD | -522.27 USD |
| 2025-02-28 | 2,500.00 USD | 3,020.66 USD | -520.66 USD |
| 2025-03-31 | 2,500.00 USD | 7,739.04 USD | -5,239.04 USD |
| 2025-04-30 | 2,500.00 USD | 3,337.41 USD | -837.41 USD |
| 2025-05-31 | 2,500.00 USD | 3,015.77 USD | -515.77 USD |
| 2025-06-30 | 2,500.00 USD | 3,394.12 USD | -894.12 USD |
| 2025-07-31 | 2,500.00 USD | 3,387.46 USD | -887.46 USD |
| 2025-08-31 | 2,500.00 USD | 3,010.79 USD | -510.79 USD |
| 2025-09-30 | 2,500.00 USD | 5,889.11 USD | -3,389.11 USD |
| 2025-10-31 | 2,500.00 USD | 3,007.42 USD | -507.42 USD |
| 2025-11-30 | 22,294.00 USD | 26,584.85 USD | -4,290.85 USD |
재무상태표
자산 분포
Real Estate Accounting Example — beancount.io 자산 구성의 시각적 표현
상세 내역
| 계정 | 금액 | 합계 대비 비중 |
|---|---|---|
| Assets:Bank:Savings | 110,000.00 USD | 61.75% |
| Assets:Bank:Checking | 68,145.77 USD | 38.25% |
부채 분포
Real Estate Accounting Example — beancount.io 부채 구성의 시각적 표현
데이터 없음
현금 흐름
현금 흐름
수입원에서 지출 및 투자로의 자금 흐름
계정 역할을 불러오는 중…
README.md
Real Estate Accounting Example — beancount.io
A comprehensive Beancount ledger demonstrating rental property accounting: purchase with mortgage, rental income, depreciation, capital improvements, property sale with depreciation recapture, and tax planning.
Quick Start
bash
make install # Install beancount + fava via uv
make check # Verify the ledger has zero errors
make serve # Open Fava at http://localhost:4740Scenario
| Detail | Value |
|---|---|
| Property | 123 Main St, Anytown, CA 90210 (residential rental) |
| Purchase | March 15, 2024 for $400,000 (20% down, 7% 30-year mortgage) |
| Land/Building | $80K / $320K (only building is depreciable) |
| Rent | $2,400/mo (2024), $2,500/mo (2025) |
| Property Manager | 8% of gross rent |
| Sale | November 15, 2025 for $435,000 |
File Guide
| File | What it demonstrates |
|---|---|
main.bean | Entry point — options, plugins, and include directives |
accounts.bean | Commodity definition (PROP123MAIN) and account chart |
prices/2024-2025.bean | Quarterly property valuations for Fava Holdings view |
transactions/purchase.bean | Down payment, mortgage, closing costs, security deposit |
transactions/mortgage-payments.bean | Monthly P&I + escrow, property tax & insurance disbursements |
transactions/rental-income.bean | Monthly rent, 8% PM fees, rent increase, deposit return |
transactions/operating-expenses.bean | HVAC repair, plumbing, landscaping, pest control |
transactions/depreciation.bean | IRS 27.5-year straight-line with mid-month convention |
transactions/capital-improvements.bean | Water heater + appliances (add to cost basis) |
transactions/sale.bean | Commission, mortgage payoff, depreciation recapture + LTCG |
transactions/tax-planning.bean | Year-end and post-sale balance assertions |
Key Concepts Demonstrated
- Property as commodity — PROP123MAIN enables Fava Holdings view with appreciation tracking
- Contra-asset depreciation — AccumDepreciation shows gross cost and write-down on balance sheet
- Mid-month convention — half-month depreciation in months of acquisition and disposition
- Security deposits as liabilities — not income until forfeited; returned at lease end
- Escrow impound account — monthly contributions disbursed for property tax and insurance
- Depreciation recapture (§1250) — taxed separately from long-term capital gains at sale
- Balance assertions — year-end reconciliation catches data-entry mistakes
Key Numbers
| Item | Amount |
|---|---|
| Monthly depreciation | $969.70 ($320K / 27.5 / 12) |
| 2024 depreciation (9.5 months) | $9,212.15 |
| 2025 depreciation (10.5 months) | $10,181.85 |
| Total accumulated depreciation | $19,394.00 |
| Adjusted basis at sale | $386,606.00 |
| Net sale proceeds | $408,900.00 |
| Total gain | $22,294.00 |
| — Depreciation recapture | $19,394.00 (max 25% tax rate) |
| — Long-term capital gain | $2,900.00 (LTCG tax rates) |
Useful Commands
bash
make balances # Show all account balances
make holdings # Show holdings with market values
make income # Show income statement
make check # Verify ledger integrity