$1,135,000 Active
123 Juanita Drive #79
Incline Village, NV 89451
✓ STR Allowed
Washoe County has no STR permit caps. Forest Pines HOA allows short-term rentals.
3 Beds
·
2.0 Baths
·
1,168 Sq Ft
Virtual Tour

About This Property

Tucked near the peaceful back edge of sought-after Forest Pines HOA, this inviting 3-bedroom, 2-bath condo blends comfort, privacy, and mountain charm in the heart of Incline Village. Offered fully furnished and turnkey, this spacious retreat is just a short stroll from Incline Village’s private beaches, recreation amenities, shopping, dining, and year-round entertainment. Popular with homeowners and short-term renters alike, Forest Pines HOA offers a seasonal pool, hot tub, sauna, locker rooms, and recreation center. The functional floor plan lives like a single-level home, with the primary suite, kitchen, dining, and living areas on the entry level, plus two upstairs bedrooms and a full bath for guests. An environmentally friendly electric fireplace with upgraded stone hearth creates a warm mountain ambiance, while granite countertops, two skylights, abundant natural light, and two private decks complete this exceptional Tahoe getaway. Welcome home to Your Own Tahoe...

Listed by Scott Willers — Compass

Listing Details

Status Active
MLS # 1018901
Price/Sq Ft $972

Property History

May 20, 2026
Listed for sale
$1,135,000
Property Overview
Beds 3
Baths 2.0
Sq. Ft. 1,168
Stories 2
Year Built 1971
Property Type Condominium
County Washoe
STR Jurisdiction Washoe County
APN 127-300-02
Parking
Parking Features No Garage
Attached Garage Yes
Exterior & Lot
Lot Features Level
View Trees/Woods
Roof Composition
Utilities & Systems
Heating Natural Gas,Forced Air,Gas
Financial
Annual Tax $3,702
HOA Fee $650 / Monthly
HOA & Community
Community Amenities Clubhouse,Pool,Sauna,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 — 123 Juanita Drive #79, Incline Village

Est. Annual Revenue
$52,208
Avg Nightly Rate
$415
Projected Occupancy
32.9%
Cap Rate
1.8%
Structural Score: 53 / 100 (Standard) · STR Zone: Green

Based on comparable vacation rental performance data for Incline Village. 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
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
Home insurance
$0
Estimate only — wildfire zone rates vary. Contact a local broker for an accurate quote.
Down payment
20% ($227,000)
Home price
$1,135,000
Loan details
30-yr fixed, 6.5%
Request a Tour
A
Real Estate Tahoe
Real Estate Agent

Send a Message