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.
1Beds
·
1.0Baths
·
About This Property
OPEN HOUSE: Saturday August 22nd, 12-2pm. Tucked among the pines just a block from Donner Lake, this charming remodeled cabin is the mountain getaway you've been waiting for. The bright, welcoming interior features a cozy living room, a light-filled kitchen, and a loft-style bedroom that makes the most of every square foot—with filtered lake views from both the bedroom and kitchen. Unwind after a day on the slopes in your own private traditional Harvia KIP wifi-controlled sauna. The property offers two versatile sheds: a finished "shedroom" complete with a comfortable bed for overflow guests, plus a separate toys-and-tools shed for storing skis, bikes, kayaks, and all your mountain gear. Step outside to a true four-season playground—hiking, biking, kayaking, and climbing in the warmer months, world-class skiing at nearby resorts all winter, and lazy afternoons on Donner Lake's public docks year-round. Centrally located with easy access to historic Downtown Truckee, dining, and I-80, this is a rare opportunity to own a slice of Tahoe-Donner recreation paradise. Whether you're looking for a weekend retreat, a full-time basecamp, or an investment getaway, this little gem delivers.
Listed by Sami Bass — Sierra Sotheby's Int Realty TC
Listing Details
StatusPending
MLS #20261744
Days on Market28
Sold Date2026-09-24
Property History
Aug 20, 2026
Listed for sale
$565,000
Aug 25, 2026
Pending
$565,000
Sale History
· changed hands 1×
Sold
Price
Listing agent (sell side)
Buyer agent (buy side)
Jul 2016
· county record
$300,000
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.
See projected rental revenue, occupancy rates, and investment scores.
STR Investment Analysis
Red Zone
STRUCTURAL SCOREStandard
53
PROJECTED GROSS ANNUAL REVENUE
$10K – $35Ktypically ~$20,000
~$1,667 per month
Avg Nightly
$107
Occupancy
51%
Cap Rate
1.4%
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 obtainable here — the local jurisdiction has reached its permit cap or is waitlisting all new applications.
Est. Gross Annual Revenue
$10K – $35K
typically ~$20,000
Avg Nightly Rate
$107
Projected Occupancy
51.4%
Cap Rate
1.4%
Structural Score: 53 / 100 (Standard)
· 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.
