$1,148,000 $1,248,000 ↓ $100,000 reduced Active
121 Juanita Drive #2-31
Incline Village, NV 89451
✓ STR Allowed
Washoe County has no STR permit caps. No HOA restrictions found — single-family homes are generally allowed.
3 Beds
·
2.0 Baths
·
1,257 Sq Ft
Virtual Tour

About This Property

This low elevation lake level, fully furnished townhome is conveniently tucked away from the main road & just steps from the Diamond Peak ski shuttle & our two private beaches. Your main level offers an open living concept & features a remodeled kitchen with new cabinets, granite counter tops & brand new stainless steel appliances. Also on this level you'll find your dining & living rooms, gas wood burning fireplace, your primary bedroom & bathroom including upgraded vanity & shower/tub, a private deck, cathedral beamed ceilings with ceiling fans & 2 skylights for extra sunlight. The upper level offers 2 guest bedrooms, upgraded bathroom & a laundry closet. Forest Pines is one of the few complexes in Incline Village that include a common clubhouse with a fireplace & ping pong table, outdoor seasonal pool, year round spa/hot tub & sauna. This highly sought after, well maintained, low elevation complex has an abundance of parking as well as boat parking, kayak/SUP & bicycle rack storage.

Listed by Sarah Clark — Dickson Realty

Listing Details

Status Active
MLS # 1018432
Days on Market 347
Price/Sq Ft $913

Property History

Aug 30, 2025
Listed for sale
$1,148,000
Jul 29, 2026
Pending
$1,148,000
Aug 03, 2026
Relisted
$1,148,000

Sale History · changed hands 1×

Sold Price Listing agent (sell side) Buyer agent (buy side)
Jan 2021 · county record $821,000 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.

Property Overview
Beds 3
Baths 2.0
Sq. Ft. 1,257
Stories 2
Year Built 1971
Property Type Condominium
County Washoe
STR Jurisdiction Washoe County
APN 127-290-31
Parking
Parking Features No Garage,Open,Off Street,Permit Required
Attached Garage Yes
Exterior & Lot
Exterior Features Deck
Lot Features Level
View Trees/Woods
Construction Frame
Roof Composition,Pitched
Pool & Spa
Pool Pool
Utilities & Systems
Heating Natural Gas,Forced Air,Gas
Financial
Annual Tax $3,475
HOA Fee $800 / Monthly
HOA / Community Incline Property Mgmt
HOA & Community
Community Amenities Clubhouse,Controlled Access,Pool,Spa/Hot Tub
📊

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 — 121 Juanita Drive #2-31, Incline Village

Est. Annual Revenue
$50,848
Avg Nightly Rate
$278
Projected Occupancy
50.2%
Cap Rate
1.8%
Structural Score: 58 / 100 (Premium) · STR Zone: Green

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

Land Coverage (TRPA)

Tahoe Regional Planning Agency impervious-coverage budget for this parcel

Over coverage limit
850 sq ft covered of 277 sq ft allowed
This parcel exceeds its TRPA coverage allowance. New building typically requires removing existing coverage or acquiring transferable coverage rights.
Parcel Size
924 sq ft
Allowed Coverage
277 sq ft · 30%
Existing Coverage
850 sq ft · 92%
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% ($229,600)
Home price
$1,148,000
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