City of South Lake Tahoe VHR permit required — and as of August 21, 2026 ALL new permit applications are automatically waitlisted as the city approaches its 900-permit residential cap. There is no guarantee a new owner will obtain a permit, and permits do NOT transfer on sale. Do not count on rental income without a permit in hand.
2Beds
·
1.0Baths
·
704Sq Ft
About This Property
Cozy Tahoe cabin with strong starter home or investment potential! Located within the South Lake Tahoe city limits, this centrally located property sits at the Y, less than 1 mile to restaurants, shopping, and everyday conveniences. Easily walk to Ernie's, Raley's, Cocktail Corner or Ale Worx! Move-in ready with thoughtful upgrades throughout, including a NEW ROOF, new quartz kitchen countertops, glass subway tile backsplash, modern bathroom vanity, luxury vinyl plank flooring, new washer & dryer, and brand new attic insulation. Rare for a cabin of this size, the property offers abundant storage with not one, but 2 sheds! The larger shed has power creating the perfect opportunity for a gym, workshop, or office space. Private, charming, and full of Tahoe appeal! Come check out this adorable, well-maintained cabin that is sure to impress!
Listed by Nicole Ladd — Berkshire Hathaway Home Services Drysdale Properties - South Lake Tahoe
Listing Details
StatusWithdrawn
MLS #143471
Days on Market11
Sold Date1800-01-01
Price/Sq Ft$652
Property History
Sep 09, 2026
Listed for sale
$459,000
Sale History
· changed hands 1×
Sold
Price
Listing agent (sell side)
Buyer agent (buy side)
Jun 2021
· county record
$402,000
Deed record — brokerage sides not reported
MLS closed sales, with duplicate ingestions collapsed and lease records excluded, so each row is a distinct transaction. Rows marked county record come from the assessor's deed data, which reaches back further than the MLS feed; rows marked via a listing site fill the years the feed misses using that site's public sale record.
Exterior FeaturesStorage Shed, Bear-Proof Trash Can
ConstructionWood Frame, Wood Siding
RoofPitched, Shingle
FoundationSlab
Utilities & Systems
HeatingWall or Space Heater, Fireplace
📊
STR Investment Analysis
See projected rental revenue, occupancy rates, and investment scores.
STR Investment Analysis
Red Zone
STRUCTURAL SCOREStandard
48
PROJECTED GROSS ANNUAL REVENUE
$30K – $75Ktypically ~$45,000
~$3,750 per month
Avg Nightly
$224
Occupancy
55%
Cap Rate
3.9%
STR Investment Analysis
STRUCTURAL SCORE
PROJECTED GROSS ANNUAL REVENUE
Avg Nightly
Occupancy
Cap Rate
Est. NOI
Net Operating Income = annual gross rental revenue minus operating expenses (cleaning, property management, taxes, insurance, HOA, utilities, maintenance, supplies) — but before mortgage payments.
We estimate it as NOI = Projected Annual Revenue × 40%, assuming ~60% of gross goes to operating expenses on a typical Tahoe STR.
NOI feeds the cap rate below: Cap Rate = NOI ÷ List Price.
Legal Occupancy
MONTHLY REVENUE
AVERAGE DAILY RATE
ADJUSTED OCCUPANCY
Estimates based on 2024-2025 comparable rental performance. Actual results vary.
STR Investment Summary — 1300 Kyburz Avenue, South Lake Tahoe
No revenue projection. Short-term rental permits are not currently obtainable here — the local jurisdiction has reached its permit cap or is waitlisting all new applications.
Est. Gross Annual Revenue
$30K – $75K
typically ~$45,000
Avg Nightly Rate
$224
Projected Occupancy
55.0%
Cap Rate
3.9%
Structural Score: 48 / 100 (Standard)
· STR Zone: Red
Based on comparable vacation rental performance data for South Lake Tahoe. Gross of management, cleaning and platform fees. Assumes full-year availability, professional management and dynamic pricing; owner use reduces it. Revenue projections are estimates and may vary.
Land Coverage (TRPA)
Tahoe Regional Planning Agency impervious-coverage budget for this parcel
Room to build
803 sq ft coveredof 899 sq ft allowed
96 sq ft of coverage still available to add.
Parcel Size
3,596 sq ft
Allowed Coverage
899 sq ft · 25%
Existing Coverage
803 sq ft · 22%
Addable Coverage
96 sq ft
Existing Units
1
TRPA caps how much of each Tahoe Basin parcel can be covered by impervious surfaces — buildings, driveways, decks. Estimated coverage — data: TRPA GIS / Tahoe Open Data. The only authoritative determination of coverage and land capability is a Land Capability Verification through TRPA; actual allowable coverage can differ due to verifications, transfers, banked coverage, or deed restrictions.
Using estimated land ratio. Actual ratio may vary based on county assessment.
Land Value
$0
Improvement Basis
$0
5-Year Property (18%)
$0
15-Year Property (10%)
$0
How Cost Segregation Works:
Cost segregation reclassifies building components into shorter depreciation categories, allowing accelerated deductions.
Calculation:
Estimates are for informational purposes only and do not constitute tax advice. Consult a qualified CPA or tax professional for your specific situation. Actual savings depend on individual tax circumstances.
Payment calculator
$0 per month
Principal & interest
$0
Property taxes
$0
HOA dues
$0
From MLS listing data.
Home insurance
$0
Insurance estimate only — Tahoe wildfire-zone rates vary; get a local broker quote for accuracy.
Your account is verified. Unlocking all premium content...
Something Went Wrong
We couldn't send the verification email. Please try again.
Listing and property information shown here is supplied by the MLS and other outside sources, including county assessor, TRPA and short-term-rental permit records. All information is deemed reliable but not guaranteed, is provided for consumers' personal, non-commercial use, and should be independently verified. Square footage, lot size, zoning, rental eligibility and permit status are approximate and subject to change.
