$10,995,000 Active Under Contract
120 State Route 28 # 47
Crystal Bay, NV 89402
✓ STR Allowed
Washoe County has no STR permit caps. No HOA restrictions found — single-family homes are generally allowed.
4 Beds
·
4.5 Baths
·
4,020 Sq Ft

About This Property

Widely regarded as the premier residence within Stillwater Cove, this meticulously reimagined 4,000+ sq ft, 4-bedroom end-unit was taken to the studs and rebuilt under renowned contractor Peter Angella to an uncompromising standard. Wide-plank hardwood floors, full Miele appliance suite with built-in coffee machine, wine refrigerator, warming drawer and double ovens, in-floor hydronic heat, fully air conditioned, and a Generac backup battery system. The open-concept main level features astriking black marble gas fireplace, floating staircase adorned with cascading galaxy light fixtures, and backlit acoustical panels — plus a television that slides from behind the fireplace. The expanded deck includes built-in ceiling heaters. The primary suite frames panoramic lake views with a spa-inspired bath, rain shower and soaking tub. Lower level offers a bedroom suite with wet bar and private deck, plus a bonus room, wine cellar, and generous storage. Set within Crystal Bay's exclusive 47-unit, 24-acre Stillwater Cove community — the North Shore's premier lakefront resort — amenities include a full-service marina, buoy field, sandy beach, pool, tennis, fitness center, private restaurant, and 24/7 onsite management. Buoys and boat slips subject to availability.

Listed by William Dietz — Tahoe Luxury Properties

Listing Details

Status Active Under Contract
MLS # 260006008
Days on Market 100
Price/Sq Ft $2,735

Property History

May 13, 2026
Listed for sale
$10,995,000
Current
Pending
$10,995,000

Sale History · changed hands 2×

Sold Price Listing agent (sell side) Buyer agent (buy side)
Nov 2016 · county record $3,890,000 Deed record — brokerage sides not reported
Aug 2026 $10,650,000 (+174%) William DietzTahoe Luxury Properties Jeffrey BrownTahoe Mountain Realty

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 4
Baths 4.5
Sq. Ft. 4,020
Stories 3
Year Built 1980
Property Type Townhouse
Subdivision Stillwater Cove
County Washoe
STR Jurisdiction Washoe County
APN 123-271-01
Parking
Total Parking 1
Parking Features Additional Parking, Detached
Exterior & Lot
Exterior Features Balcony
View Mountain(s)
Roof Composition
Foundation Crawl Space
Utilities & Systems
Heating Hot Water, Radiant
Cooling Electric
Financial
Annual Tax $22,578
HOA Fee $14,892 / Quarterly
HOA / Community Stillwater Cove
Schools
Elementary School Incline
Middle School Incline Village
High School Incline Village
HOA & Community
Community Amenities Fitness Center, Gated, Parking, Pool, Sauna, Shuttle Service, Spa/Hot Tub
📊

STR Investment Analysis

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

STR Investment Analysis

Permitted Zone
STRUCTURAL SCORE Premium
57
PROJECTED GROSS ANNUAL REVENUE
$345K – $587K typically ~$457,470
~$38,122 per month
Avg Nightly
$3910
Occupancy
32%
Cap Rate
1.7%

STR Investment Summary — 120 State Route 28 # 47, Crystal Bay

Est. Gross Annual Revenue
$345K – $587K
typically ~$457,470
Avg Nightly Rate
$3910
Projected Occupancy
32.0%
Cap Rate
1.7%
Structural Score: 57 / 100 (Premium) · STR Zone: Green

Based on comparable vacation rental performance data for Crystal Bay. 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

Over coverage limit
946 sq ft covered of 14 sq ft allowed
This parcel exceeds its TRPA coverage allowance. New building typically requires removing existing coverage or acquiring transferable coverage rights.
Parcel Size
1,104 sq ft
Allowed Coverage
14 sq ft · 1%
Existing Coverage
946 sq ft · 86%
Addable Coverage
0 sq ft
Land Capability · TRPA-verified
1a, 2, 4
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% ($2,199,000)
Home price
$10,995,000
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