$695,000 Active
80 S Rubicon Circle # D
Stateline, NV 89449
✓ STR Allowed — Permit Required
Douglas County NV STR permit required — the county allots only about 600 permits and availability is hit-and-miss, so expect a possible waitlist. Check HOA rules too — many communities in this area restrict short-term rentals.
3 Beds
·
2.0 Baths
·
1,440 Sq Ft

About This Property

Located in Lake Village, Nevada, 80 Rubicon Circle S #D combines a flexible floor plan with the comfort and convenience of a well-established Tahoe community. The main level centers around a welcoming living area with a gas fireplace and direct access to the deck. While the kitchen offers custom cabinetry and Corian countertops, with hickory floors throughout. Downstairs, a separate family room creates additional living space alongside two bedrooms, a full bathroom, and a laundry room. The property will be sold fully furnished and ready to go! Lake Village provides an array of on-site amenities, including a pool, spas, clubhouse, tennis courts, and playground. The location also puts outdoor recreation, golf, skiing, dining, shopping, and the Lake Tahoe shoreline within easy reach. Come see this beauty today!

Listed by Jackie Arthur — Compass

Listing Details

Status Active
MLS # 260011185
Days on Market 16
Price/Sq Ft $483

Property History

Aug 28, 2026
Listed for sale
$695,000

Sale History · changed hands 1×

Sold Price Listing agent (sell side) Buyer agent (buy side)
Aug 2020 · county record $590,000 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. 1,440
Lot Size 0.02 acres
Stories 2
Year Built 1975
Property Type Condominium
Subdivision Lake Village
County Douglas
STR Jurisdiction Douglas County
APN 1318-23-311-014
Parking
Total Parking 1
Parking Features Additional Parking
Exterior & Lot
Exterior Features None
Lot Features Level
Roof Composition, Shingle
Foundation Crawl Space
Pool & Spa
Pool Fenced, In Ground, Outdoor Pool
Utilities & Systems
Heating Natural Gas
Financial
Annual Tax $2,483
HOA Fee $692 / Monthly
HOA / Community Lake Village Homeowners
Schools
Elementary School Zephyr Cove
Middle School Whittell High School - Grades 7 + 8
High School Whittell - Grades 9-12
HOA & Community
Community Amenities Clubhouse, Landscaping, Parking, Pool, Recreation Room, Sauna, Spa/Hot Tub, Tennis Court(s)
📊

STR Investment Analysis

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

STR Investment Analysis

Yellow Zone
STRUCTURAL SCORE Standard
49
PROJECTED GROSS ANNUAL REVENUE
$30K – $55K typically ~$35,000
~$2,917 per month
Avg Nightly
$184
Occupancy
52%
Cap Rate
2.0%

STR Investment Summary — 80 S Rubicon Circle # D, Stateline

Est. Gross Annual Revenue
$30K – $55K
typically ~$35,000
Avg Nightly Rate
$184
Projected Occupancy
52.2%
Cap Rate
2.0%
Structural Score: 49 / 100 (Standard) · STR Zone: Yellow

Based on comparable vacation rental performance data for Stateline. Gross of management, cleaning and platform fees. Assumes full-year availability, professional management and dynamic pricing; owner use reduces it. Revenue projections are estimates and may vary.

Land Coverage (TRPA)

Tahoe Regional Planning Agency impervious-coverage budget for this parcel

Over coverage limit
656 sq ft covered of 192 sq ft allowed
This parcel exceeds its TRPA coverage allowance. New building typically requires removing existing coverage or acquiring transferable coverage rights.
Parcel Size
962 sq ft
Allowed Coverage
192 sq ft · 20%
Existing Coverage
656 sq ft · 68%
Addable Coverage
0 sq ft
Land Capability · TRPA-verified
4
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% ($139,000)
Home price
$695,000
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