$464,950 Active Under Contract

804 Camp Station Drive #Homesite 204

Dayton, NV 89403

STR Status Unknown

4 Beds

2.0 Baths

1,744 Sq Ft

Get homes like this by email

When a home like this lists in Dayton at a similar price and size, we email you the same day. No account needed.

About This Property

This new two-story home is ready for modern lifestyles. Off the foyer is a convenient bedroom, leading to a spacious and flexible open-concept layout shared between the kitchen, dining area and family room. An inviting loft on the second floor is easily accessible from four bedrooms, including the lavish owner's suite with a spa-inspired bathroom.

Listed by Michael Wood — RE/MAX Professionals-Reno

Listing Details

Status Active Under Contract

MLS # 260010550

Days on Market 61

Price/Sq Ft $267

Property History

Aug 14, 2026

Listed for sale

$464,950

Aug 26, 2026

Pending

$464,950

Property Overview

Beds 4

Baths 2.0

Sq. Ft. 1,744

Lot Size 0.21 acres

Stories 1

Year Built 2026

Property Type Single Family Residence

Subdivision Traditions Village 1 Ph 2

APN 029-823-03

Parking

Garage Spaces 3

Total Parking 3

Parking Features Attached, Garage, Garage Door Opener, Tandem

Attached Garage Yes

Exterior & Lot

Exterior Features None

Lot Features Landscaped, Level, Sprinklers In Front

Construction Stucco

Roof Composition, Pitched, Shingle

Foundation Slab

Utilities & Systems

Heating Electric, Forced Air, Natural Gas

Cooling Central Air, Electric

Schools

Elementary School Sutro

Middle School Dayton

High School Dayton

📊

STR Investment Analysis

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

STR Investment Analysis

STR analysis

STRUCTURAL SCORE —

—

PROJECTED GROSS ANNUAL REVENUE

—

~— per month

Avg Nightly

—

Occupancy

—

Cap Rate

—

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.

MONTHLY REVENUE

AVERAGE DAILY RATE

ADJUSTED OCCUPANCY

Estimates based on 2024-2025 comparable rental performance. Actual results vary.

Home Insurance Estimate

Standard homeowners policy for this home

$2,500 – $3,700/yr

about $258/mo

Est. Rebuild Cost (Coverage A)

$732,480

Estimate from an estimated rebuild cost at standard-market rates. Not a bindable quote; get a local broker quote for accuracy.

See it in the monthly payment

Cost Segregation Tax Savings

Estimated first-year bonus depreciation savings

Estimated First-Year Tax Savings

via bonus depreciation

Land Value

Improvement Basis

5-Year Property (18%)

15-Year Property (10%)

Tax Bracket:

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

$2,776 per month

Principal & interest

$2,351/mo

Property taxes

$167/mo

Estimated at 0.43% of the price, what bills here typically run: a Nevada bill doesn't reset when a home sells.

HOA dues

$0/mo

From MLS listing data.

Home insurance

$258/mo

Estimated ~$2,500–$3,700/yr — get a local broker quote for accuracy.

Down payment

20% ($92,990)

Home price

$464,950

Loan details

30-yr fixed, 6.5%

Start Time

End Time

We'll contact you soon.

Real Estate Tahoe

Real Estate Agent

Send a Message

Explore Nearby Areas