$1,085,000 $1,130,000 ↓ $45,000 reduced Active
123 Juanita Drive #80
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
·
1,253 Sq Ft
Virtual Tour

About This Property

Welcome to Forest Pines, Incline Village, NV! This remodeled condominium features a two story property with three bedrooms and two baths. Located near Lakeshore Boulevard, #80 is situated close to Incline's Burnt Cedar Beach, shopping, and restaurants. Within the complex, this condo has a great location, close to but set back from parking. In winter months, this is a must-have feature if snow has fallen on the walking paths. The great room features a spacious living area with wood burning fireplace, laminate flooring, and an adjacent dining area with scenic window to the outdoors. Conveniently, the primary bedroom is on entry level. An ample space, this bedroom has its own bath. Upstairs are two bedrooms which share a bath. In addtiion to mature landscaping, Forest Pines has a great pool, sauna, club house for Owners who also enjoy full IVGID privileges at Incline's renown recreation!! Forest Pines, #80, a perfect place to rejuvenate with friends and family at Lake Tahoe, NV.

Listed by Sharon Peplau — Lakeshore Realty

Listing Details

Status Active
MLS # 1018925
Days on Market 107
Price/Sq Ft $866

Property History

May 29, 2026
Listed for sale
$1,130,000
Aug 21, 2026
Price reduced
$1,085,000 $1,130,000 ↓ $45,000

Sale History · changed hands 1×

Sold Price Listing agent (sell side) Buyer agent (buy side)
Nov 2020 · county record $710,000 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; rows marked via a listing site fill the years the feed misses using that site's public sale record.

Property Overview
Beds 3
Baths 2.0
Sq. Ft. 1,253
Stories 2
Year Built 1971
Property Type Condominium
County Washoe
STR Jurisdiction Washoe County
APN 127--300-01
Parking
Parking Features No Garage,Open
Attached Garage Yes
Exterior & Lot
Lot Features Level
View Trees/Woods
Roof Composition
Utilities & Systems
Heating Electric
Financial
Annual Tax $3,856
HOA Fee $650 / Monthly
HOA / Community IPM
HOA & Community
Community Amenities Pool,Sauna,Spa/Hot Tub
📊

STR Investment Analysis

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

STR Investment Analysis

Permitted Zone
STRUCTURAL SCORE Standard
51
PROJECTED GROSS ANNUAL REVENUE
$25K – $50K typically ~$40,000
~$3,333 per month
Avg Nightly
$244
Occupancy
45%
Cap Rate
1.5%

STR Investment Summary — 123 Juanita Drive #80, Incline Village

Est. Gross Annual Revenue
$25K – $50K
typically ~$40,000
Avg Nightly Rate
$244
Projected Occupancy
45.0%
Cap Rate
1.5%
Structural Score: 51 / 100 (Standard) · STR Zone: Green

Nightly rates and occupancy from Incline Village market data (190 comparable 3-bedroom rentals, 2026-08); seasonality from comparable Tahoe rentals. Gross of management, cleaning and platform fees. Assumes full-year availability, professional management and dynamic pricing; owner use reduces it. Estimates vary.

Land Coverage (TRPA)

Tahoe Regional Planning Agency impervious-coverage budget for this parcel

Over coverage limit
765 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
922 sq ft
Allowed Coverage
277 sq ft · 30%
Existing Coverage
765 sq ft · 83%
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% ($217,000)
Home price
$1,085,000
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