Town of Truckee STR permit cap has been reached. 1-year waiting period after purchase before you can apply. Verify current waitlist status before buying.
3Beds
·
2.0Baths
·
1,248Sq Ft
About This Property
Welcome to this stunning mountain chalet in the heart of Tahoe Donner! Featuring a beautifully upgraded kitchen with beautiful finishes, new appliances in kitchen, brand new roof, new wide-plank luxury vinyl flooring, and expansive windows that flood the home with natural light, this retreat blends comfort and style. The spacious driveway is flat easily accommodates multiple cars and room for a boat for all your mountain adventures. The open-concept great room with vaulted ceilings creates the ideal setting for entertaining or relaxing after a day on the slopes or at the lake. With three cozy bedrooms, two full bathrooms, this home works beautifully as a full-time residence, vacation escape, or investment property. Step outside to a private deck surrounded by soaring pines and enjoy all the amenities Tahoe Donner is known for ski hill, golf, pools, spa, private beach and boat dock, clubhouse, miles of trails, and year-round recreation. Just minutes from downtown Truckee, Donner Lake, and world-class ski resorts, this chalet delivers mountain charm, modern upgrades, and unbeatable location in one of the area's most desirable neighborhoods.
Listed by Madison Bristol — Friends Real EState Services
Listing Details
StatusWithdrawn
MLS #20252361
Days on Market306
Price/Sq Ft$559
Property History
Oct 22, 2025
Listed for sale
$749,000
Sale History
· changed hands 1×
Sold
Price
Listing agent (sell side)
Buyer agent (buy side)
Apr 2023
· county record
$235,000
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.
See projected rental revenue, occupancy rates, and investment scores.
STR Investment Analysis
Red Zone
STRUCTURAL SCOREPremium
57
PROJECTED GROSS ANNUAL REVENUE
$24K – $52Ktypically ~$38,924
~$3,244 per month
Avg Nightly
$208
Occupancy
51%
Cap Rate
2.2%
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.
No revenue projection. Short-term rental permits are not currently available here — the local cap is reached and the waitlist is closed.
Est. Gross Annual Revenue
$24K – $52K
typically ~$38,924
Avg Nightly Rate
$208
Projected Occupancy
51.4%
Cap Rate
2.2%
Structural Score: 57 / 100 (Premium)
· STR Zone: Red
Based on comparable vacation rental performance data for Truckee. 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.
Cost Segregation Tax Savings
Estimated first-year bonus depreciation savings
Estimated First-Year Tax Savings
$0
via bonus depreciation
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.
