$1,130,000 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 this same entry level. An ample space, this bedroom has its own bath. Upstairs are two bedrooms which share a bath. Owners of Forest Pines condominiums 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
Price/Sq Ft $902

Property History

May 29, 2026
Listed for sale
$1,130,000
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 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 #80, Incline Village

Est. Annual Revenue
$51,583
Avg Nightly Rate
$410
Projected Occupancy
33.0%
Cap Rate
1.8%
Structural Score: 51 / 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
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% ($226,000)
Home price
$1,130,000
Loan details
30-yr fixed, 6.5%
Request a Tour
Murat Gocmen
Murat Gocmen
Managing Broker
CA DRE# 02235314 NV B.1003327.LLC
(530) 317-0373

Send a Message

By submitting, you agree to our Terms of Service and Privacy Policy and consent to being contacted by Murat Gocmen.

Or call directly: (530) 317-0373