$1,100,000 $1,250,000 ↓ $150,000 reduced Active
120 Country Club Dr #21
Incline Village, NV 89451

Get condos like this by email

When a condo like this lists in Incline Village at a similar price and size, we email you the same day. No account needed.

✓ STR Allowed
Washoe County has no STR permit caps. Country Club Centre HOA allows short-term rentals.
More Lake Tahoe homes for sale where STRs are allowed →
2 Beds
·
2.5 Baths
·
2,088 Sq Ft

Our data on this home

Short-term rental income $40K – $60K/yr Est. gross · $304/night · 45.0% booked Home insurance $2,100 – $3,100/yr Standard homeowners policy

About This Property

Mixed-use condominium, work downstairs and Live upstairs. Low elevation Incline Village, directly across the street from the Hyatt Regency Lake Tahoe, business ownership, and income potential in Nevada. No state income tax. Unit is surrounded by restaurants, bars, professional offices, retail, salons, and walking distance to private beaches only blocks away. Enjoy full Incline Village Privileges which includes Diamond Peak Ski Area, two beautiful golf courses, tennis and pickle ball courts, recreation center with indoor swimming pool, and much more.

Listed by Lonny Parsons — Coldwell Banker Select

Listing Details

Status Active
MLS # 1019023
Days on Market 113
Price/Sq Ft $527

Property History

Jul 01, 2026
Listed for sale
$1,250,000
Jul 22, 2026
Price reduced
$1,100,000 $1,250,000 ↓ $150,000

Sale History · changed hands 1×

Sold Price Listing agent (sell side) Buyer agent (buy side)
Apr 2013 · county record $270,000 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 2
Baths 2.5
Sq. Ft. 2,088
Stories 3
Year Built 1975
Property Type Condominium
County Washoe
STR Jurisdiction Washoe County
APN 130-180-21
Parking
Parking Features No Garage
Attached Garage Yes
Exterior & Lot
Lot Features Level
View Trees/Woods
Construction Frame
Roof Flat
Utilities & Systems
Heating Forced Air
Financial
Annual Tax $4,215
HOA Fee $895 / Monthly
HOA / Community IPM
📊

STR Investment Analysis

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

STR Investment Analysis

Permitted Zone
STRUCTURAL SCORE Standard
49
PROJECTED GROSS ANNUAL REVENUE
$40K – $60K typically ~$50,000
~$4,167 per month
Avg Nightly
$304
Occupancy
45%
Cap Rate
1.8%

STR Investment Summary — 120 Country Club Dr #21, Incline Village

Est. Gross Annual Revenue
$40K – $60K
typically ~$50,000
Avg Nightly Rate
$304
Projected Occupancy
45.0%
Cap Rate
1.8%
Structural Score: 49 / 100 (Standard) · STR Zone: Green

Nightly rates and occupancy from Incline Village market data (139 comparable 2-bedroom rentals, 2026-10); 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.

Home Insurance Estimate

Standard homeowners policy for this home

$2,100 – $3,100/yr
about $217/mo
Est. Rebuild Cost (Coverage A)
$626,400

Estimate from an estimated rebuild cost at standard-market rates. Not a bindable quote; get a local broker quote for accuracy.

See it in the monthly payment

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

$7,025 per month
Principal & interest
$5,562/mo
Property taxes
$351/mo
The seller's current bill, from the MLS: a Nevada bill doesn't reset when a home sells.
HOA dues
$895/mo
From MLS listing data.
Home insurance
$217/mo
Estimated ~$2,100–$3,100/yr — get a local broker quote for accuracy.
Down payment
20% ($220,000)
Home price
$1,100,000
Loan details
30-yr fixed, 6.5%
Request a Tour

We'll contact you soon.

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 Real Estate Tahoe.

Or call directly: (530) 317-0373