$3,990,000 $4,395,000 ↓ $405,000 reduced Active
120 State Route 28 #24
Crystal Bay, NV 89402
✓ STR Allowed
Washoe County has no STR permit caps. No HOA restrictions found — single-family homes are generally allowed.
2 Beds
·
2.5 Baths
·
1,810 Sq Ft
Virtual Tour

About This Property

Positioned at one of the highest points in Stillwater Cove, Residence #24 captures elevated waterfront views across Lake Tahoe toward Incline Village and Diamond Peak. The marina and shoreline rest below while layered ridgelines rise beyond, creating privacy and depth. This generously scaled two-bedroom is designed for year-round living with gathering space above and retreat below. The main level features a wood-burning fireplace, dark wood floors, granite countertops, and custom built-ins. The upper deck extends the living area, oriented toward expansive lake and mountain views. Downstairs, the primary suite offers its own fireplace, private lakeview patio, walk-in closet, and oversized bath. The secondary bedroom is well proportioned. A powder room and full laundry add convenience. Stillwater Cove is a gated lakefront enclave with a private sandy beach, full-service marina, heated lakefront pool and spa, fitness center, tennis courts, and seasonal lakeside dining.

Listed by Camille Duvall — Sierra Sotheby's International

Listing Details

Status Active
MLS # 1018681
Days on Market 200
Price/Sq Ft $2,204

Property History

Feb 27, 2026
Listed for sale
$3,990,000
Jun 20, 2026
Price changed
$4,195,000
Jul 27, 2026
Price changed
$3,990,000

Sale History · changed hands 1×

Sold Price Listing agent (sell side) Buyer agent (buy side)
Jun 2016 · county record $2,004,500 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.

Property Overview
Beds 2
Baths 2.5
Sq. Ft. 1,810
Year Built 1980
Property Type Condominium
County Washoe
STR Jurisdiction Washoe County
APN 123-272-17
Parking
Parking Features Assigned,Garage
Attached Garage Yes
Exterior & Lot
Exterior Features Deck,Dog Run,Patio
View Lake,Mountain(s),Panoramic
Roof Composition
Pool & Spa
Pool Heated
Utilities & Systems
Heating Forced Air
Financial
Annual Tax $7,283
HOA Fee $2,200 / Monthly
HOA / Community Stillwater Cove HOA
HOA & Community
Community Amenities Beach Rights,Clubhouse,Fitness Center,Management,Pool,Tennis Court(s)
📊

STR Investment Analysis

See projected rental revenue, occupancy rates, and investment scores.

STR Investment Analysis

Permitted Zone
STRUCTURAL SCORE Excellent
87
PROJECTED ANNUAL REVENUE
$142,500 ($118K – $167K range)
~$11,875 per month
Avg Nightly
$485
Occupancy
68%
Cap Rate
5.2%

STR Investment Summary — 120 State Route 28 #24, Crystal Bay

Est. Annual Revenue
$204,867
Avg Nightly Rate
$1751
Projected Occupancy
32.0%
Cap Rate
2.1%
Structural Score: 59 / 100 (Premium) · STR Zone: Green

Based on comparable vacation rental performance data for Crystal Bay. Revenue projections are estimates and may vary.

Land Coverage (TRPA)

Tahoe Regional Planning Agency impervious-coverage budget for this parcel

Over coverage limit
1,080 sq ft covered of 11 sq ft allowed
This parcel exceeds its TRPA coverage allowance. New building typically requires removing existing coverage or acquiring transferable coverage rights.
Parcel Size
1,088 sq ft
Allowed Coverage
11 sq ft · 1%
Existing Coverage
1,080 sq ft · 99%
Addable Coverage
0 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.

TRPA parcel fact sheet ↗

Cost Segregation Tax Savings

Estimated first-year bonus depreciation savings

Estimated First-Year Tax Savings
$0
via bonus depreciation
Land Value
$0
Improvement Basis
$0
5-Year Property (18%)
$0
15-Year Property (10%)
$0
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.
Down payment
20% ($798,000)
Home price
$3,990,000
Loan details
30-yr fixed, 6.5%
Request a Tour

We'll contact you soon.

R
Real Estate Tahoe
Real Estate Agent

Send a Message