$2,685,000 Active
873 Rosewood Circle
Incline Village, NV 89451
✓ STR Allowed
Washoe County has no STR permit caps. No HOA restrictions found — single-family homes are generally allowed.
4 Beds
·
3.5 Baths
·
2,772 Sq Ft
Virtual Tour

About This Property

Showpiece Incline Creek Estates, transformed inside out with a level of finish to stop buyers in their tracks.New surfaces, new systems, every detail completely reimagined. Zermatt quartzite countertops, custom Italian porcelain entertainment bar with dual 51-bottle wine refrigerators, Bosch and Miele appliances, and a Heat & Glo fireplace anchor a living room built for gathering. Bryant split units deliver precise year-round comfort.Mediterranean Marisol plank flooring flows through the upper level and staircase; Hunter Douglas electric shades, app-controlled from anywhere, set the tone. Transformed in 2024/25, exterior freshly stained in 2025 with nothing overlooked.Level lot with views to the common area, mountains and trees. Two-car garage with storage and mechanicals. Full Incline Village amenities include private beaches, outdoor pool, recreation center, golf, tennis and Diamond Peak Ski Area. Not just a home, it is a complete Lake Tahoe lifestyle, delivered at the highest level.

Listed by Bruce Soli — Engel & Volkers

Listing Details

Status Active
MLS # 1018895
Days on Market 90
Price/Sq Ft $969

Property History

May 21, 2026
Listed for sale
$2,685,000

Sale History · changed hands 1×

Sold Price Listing agent (sell side) Buyer agent (buy side)
Feb 2023 · county record $1,950,000 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 4
Baths 3.5
Sq. Ft. 2,772
Lot Size 0.06 acres
Stories 2
Year Built 2006
Property Type Single Family Residence
Style Mountain
County Washoe
STR Jurisdiction Washoe County
APN 129-291-25
Parking
Garage Spaces 2
Parking Features Attached,Door-Single,Garage,Two Car Garage,Off Street,Garage Door Opener
Attached Garage Yes
Exterior & Lot
Exterior Features Deck,Landscaping,Patio
Lot Features Acreage,Wooded,Level
View Mountain(s),Trees/Woods
Construction Frame
Roof Composition,Pitched
Utilities & Systems
Heating Hot Water
Cooling Central Air,Wall/Window Unit(s),1 Unit
Financial
Annual Tax $15,203
HOA Fee $740 / Monthly
HOA / Community Swiss Time Management
📊

STR Investment Analysis

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

STR Investment Analysis

Permitted Zone
STRUCTURAL SCORE Premium
71
PROJECTED GROSS ANNUAL REVENUE
$87K – $125K typically ~$105,818
~$8,818 per month
Avg Nightly
$644
Occupancy
45%
Cap Rate
1.6%

STR Investment Summary — 873 Rosewood Circle, Incline Village

Est. Gross Annual Revenue
$87K – $125K
typically ~$105,818
Avg Nightly Rate
$644
Projected Occupancy
45.0%
Cap Rate
1.6%
Structural Score: 71 / 100 (Premium) · STR Zone: Green

Nightly rates and occupancy from Incline Village market data (265 comparable 4-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
2,311 sq ft covered of 536 sq ft allowed
This parcel exceeds its TRPA coverage allowance. New building typically requires removing existing coverage or acquiring transferable coverage rights.
Parcel Size
2,681 sq ft
Allowed Coverage
536 sq ft · 20%
Existing Coverage
2,311 sq ft · 86%
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% ($537,000)
Home price
$2,685,000
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