$525,000
Active Under Contract
641 Yucatan Street
South Lake Tahoe, CA 96150
✗ STR Not Allowed — Cap Reached, Waitlist Full
El Dorado County's STR program is at cap and the waitlist is full — no new permits are being issued.
2
Beds
·
1.0
Baths
·
960
Sq Ft
About This Property
Tucked away on a tranquil dead-end street, this charming cabin in the woods sits on a large lot in a peaceful forest setting. The home features newer luxury vinyl flooring throughout, newer appliances, 2 generously sized bedrooms, and 1 full bathroom and laundry room. A large back deck overlooks the forest and offers a wonderful space for relaxing or entertaining.
Listed by Timothy Cain — Coldwell Banker Select R.E.
Listing Details
Status
Active Under Contract
MLS #
142601
Days on Market
44
Sold Date
1800-01-01
Price/Sq Ft
$547
Property History
Mar 16, 2026
Listed for sale
$525,000
Current
Pending
$525,000
Property Overview
Beds
2
Baths
1.0
Sq. Ft.
960
Lot Size
0.24 acres
Year Built
1975
Property Type
Single Family Residence
Style
Ranch
Subdivision
Tahoe Paradise 33
County
El Dorado
STR Jurisdiction
El Dorado County
APN
034631019000
Exterior & Lot
Lot Features
Adjacent to Forest
View
Forest
Construction
Wood Frame, Wood Siding
Roof
Composition
Utilities & Systems
Heating
Natural Gas, Wall or Space Heater
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 — 641 Yucatan Street, South Lake Tahoe
Est. Annual Revenue
$44,715
Avg Nightly Rate
$269
Projected Occupancy
44.0%
Cap Rate
3.4%
Structural Score: 51 / 100 (Standard)
· STR Zone: Red
Based on comparable vacation rental performance data for South Lake Tahoe. 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
Home insurance
$0
Estimate only — wildfire zone rates vary. Contact a local broker for an accurate quote.
Down payment
20% ($105,000)
Home price
$525,000
Loan details
30-yr fixed, 6.5%
Send a Message
Or call directly: (530) 317-0373
