$460,000
$499,999
↓ $39,999 reduced
Active
3101 Lake Forest Road #57
Tahoe City, CA 96145
✓ STR Allowed — Permit Required
Placer County STR permit required. County-wide cap of 3,900 permits — new permits available until cap is reached.
2
Beds
·
1.5
Baths
·
990
Sq Ft
Listing Details
Status
Active
MLS #
20260162
Days on Market
167
Price/Sq Ft
$465
Property History
Feb 09, 2026
Listed for sale
$460,000
Jul 24, 2026
Price changed
$460,000
Property Overview
Beds
2
Baths
1.5
Sq. Ft.
990
Year Built
1972
Property Type
Residential
Style
Contemporary
Subdivision
North LakeTahoe
County
Placer
STR Jurisdiction
Placer County
APN
093420049000
Parking
Parking Features
None
Exterior & Lot
Lot Features
Condo/PUD Project, Rental History, Tennis Court, Cul-De-Sac
Construction
Frame
Roof
Composition
Pool & Spa
Pool
Swimming Pool
Utilities & Systems
Heating
Natural Gas, CFAH
Financial
HOA Fee
$587 / Monthly
HOA & Community
Community Amenities
Pool, Tennis Court(s), Other/See Remarks
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 — 3101 Lake Forest Road #57, Tahoe City
Est. Annual Revenue
$40,621
Avg Nightly Rate
$204
Projected Occupancy
54.5%
Cap Rate
3.5%
Structural Score: 42 / 100 (Standard)
· STR Zone: Yellow
Based on comparable vacation rental performance data for Tahoe City. 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% ($92,000)
Home price
$460,000
Loan details
30-yr fixed, 6.5%
We'll contact you soon.
Send a Message
Or call directly: (530) 317-0373
