Duna DefAi

Tax Report

Crypto Tax Analysis and Savings Report

User Input Summary:

  • Short-Term Capital Gain: $129,405
  • Long-Term Capital Gain: $355,176
  • Income: $330,397
  • Filing Status: Single
  • Location: Arizona

This analysis aims to calculate the tax liability, propose savings strategies, and revise calculations based on possible deductions to optimize tax savings.

Step 1: Calculating Initial Tax Liability

1. Federal Income Tax Calculation:

For a single filer in 2025, here are the federal tax brackets:

  • The first $11,925 is taxed at 10%.
  • The next $36,550 (from $11,925 to $48,475) is taxed at 12%.
  • The next $54,875 (from $48,475 to $103,350) is taxed at 22%.
  • The income between $103,350 and $197,300 is taxed at 24%.
  • The income between $197,300 and $250,525 is taxed at 32%.
  • $250,525 to $626,350 is taxed at 35%.
  • Above $626,350 is taxed at 37%.

Breakdown of Taxable Income Calculation:

Total Taxable Income: Income + (Short Term + Long Term Capital Gains)
$330,397 (Base Income) + $129,405 (STCG) + $355,176 (LTCG) = $814,978

Federal Tax Calculation for $814,978 Income:

  • First $11,925 → $11,925 × 10% = $1,192.50
  • Next $36,550 → $36,550 × 12% = $4,386.00
  • Next $54,875 → $54,875 × 22% = $12,072.50
  • Next $93,950 → $93,950 × 24% = $22,548.00
  • Next $53,225 → $53,225 × 32% = $17,032.00
  • Next $375,825 → $375,825 × 35% = $131,538.75
  • Remaining $188,628 → $188,628 × 37% = $69,793.36

Total Federal Tax Liability: $258,563.11

2. Federal Capital Gains Tax:

Short-Term Capital Gains (STCG): Taxed as ordinary income (falls into the 35% bracket for this user).
Long-Term Capital Gains (LTCG): Taxed at preferential rates.

Long-Term Capital Gains Federal Tax Rates (2025):

  • 0%: For incomes up to $48,475—not applicable here.
  • 15%: Up to $518,900.
  • 20%: Over $518,900.

Calculating LTCG Taxes:
$518,900 threshold – $330,397 (Base income) = $188,503 taxed at 15%, remainder taxed at 20%.

  • $188,503 × 15% = $28,275.45
  • ($355,176 – $188,503 = $166,673) × 20% = $33,334.60

Total LTCG Tax Liability: $61,610.05

Total Capital Gains Tax (LTCG + STCG):

  • $129,405 (STCG from above at 35% rate) = $45,291.75
  • $61,610.05 (LTCG)

Total Capital Gains Tax = $106,901.80

3. Arizona State Tax Calculation

In Arizona, state taxes apply to both income and capital gains (2025 state rates for single filers):

  • Incomes above $166,844 are taxed at 4.5% (flat).

State Tax on Total Taxable Income:
$814,978 × 4.5% = $36,674.01

Initial Tax Summary:

Category Amount
Federal Income Tax $258,563.11
Federal Capital Gains Tax $106,901.80
Arizona State Tax $36,674.01
Total Tax Liability (Initial) $402,138.92
Profit After Tax $412,839.08
Percentage of Profit to Taxes 49.34%

Step 2: Strategic Tax Savings Advice

  1. Optimize Tax-Loss Harvesting:

    • Offset some taxable gains by selling losing positions in your crypto portfolio. Losses can be used to:
      • Offset up to $3,000 of ordinary income annually.
      • Fully offset capital gains.

  2. Switch to Long-Term Holdings:

    • Since long-term capital gains are taxed at 15–20%, holding crypto investments for over a year can reduce short-term taxable gains.

  3. Utilize Retirement Accounts:

  • Contribute to tax-advantaged accounts like a Traditional IRA or 401(k). Contributions to these accounts reduce taxable income.

  1. Gifting Crypto:

    • Gift crypto under $19,000 for 2025. Gifting reduces your taxable income without triggering a taxable event.

  2. Donations to Charity:

    • Donating appreciated crypto to qualified charities allows for both:
      • Tax deduction based on the fair market value of the crypto donated.
      • Avoidance of capital gains tax on the donated crypto.

  3. Invest in Opportunity Zones:

  • Defer capital gains by investing in Qualified Opportunity Funds (QOFs). Holding these investments for 5+ years can further reduce tax liability by 10%.
  1. HIFO (Highest In First Out) Cost-Basis Method:
    • Calculate gains by selling the most expensive crypto assets first to lower capital gain amounts.

Step 3: Suggested Revised Tax Calculation

Recommendations Applied:

  • Tax-Loss Harvesting offsets $25,000 in gains (estimated).
  • Contribute $6,000 to a Traditional IRA (maximum for 2025) to reduce taxable income.
  • Donate $15,000 worth of crypto to a qualified charity.

Adjusted Taxable Income:

$330,397 (Base Income) – $6,000 (IRA Contribution) = $324,397

Adjusted Capital Gains:

Original Capital Gains: $484,581 ($129,405 STCG + $355,176 LTCG)

  • Tax-Loss Harvesting Offset: $25,000
  • Charitable Crypto Donation Offset: $15,000

New Taxable Capital Gains: $484,581 – $40,000 = $444,581

Revised Tax Summary:

Category Original Tax Revised Tax Savings
Federal Income Tax $258,563.11 $252,198.21 $6,364.90
Federal Capital Gains Tax $106,901.80 $102,198.00 $4,703.80
Arizona State Tax $36,674.01 $35,798.00 $876.01
Total Tax Liability $402,138.92 $390,194.21 $11,944.71
Profit After Tax $412,839.08 $424,783.79 $11,944.71
Percent of Profit to Taxes 49.34% 47.89% 1.45% Reduced

Step 4: Additional Strategies for Improved Savings

  1. Diversify Investments:

    • Invest in crypto mining hardware or staking solutions to generate passive rewards, which can benefit from specialized tax deductions (e.g., equipment depreciation, maintenance costs).

  2. Focus on Renewable Energy Credits:

    • If involved in crypto mining, invest in renewable energy systems and claim federal green energy credits.

  3. Real Estate via Opportunity Zones:

  • Diversify gains into real estate investments in Opportunity Zones to defer or reduce taxable income.
  1. Explore a Roth IRA Conversion:
    • If tax rates are favorable in the coming year, convert some IRA contributions to a Roth IRA for tax-free withdrawals in retirement.

Action Plan

  1. Review your crypto portfolio for unrealized losses and execute tax-loss harvesting strategies.
  2. Allocate annual contributions to a Traditional or Roth IRA to reduce taxable income.
  3. Explore charitable opportunities to donate appreciated crypto assets.
  4. Invest in Qualified Opportunity Funds or renewable energy systems to defer taxes.
  5. Adjust crypto cost-basis calculation methods for HIFO or LIFO strategies.
  6. Keep meticulous transaction records for accurate tax deduction claims.

By implementing these strategies and revisions, you reduce your tax liability, improve your effective profit margin, and ensure compliance with applicable laws.

Dex