$3,750,000 Active
120 State Route 28 #UNIT 24
Crystal Bay, NV 89402
✓ STR Allowed
Washoe County has no STR permit caps. No HOA restrictions found — single-family homes are generally allowed.
2 Beds
·
2.5 Baths
·
1,810 Sq Ft

About This Property

Set within the Stillwater Cove lakefront community in Crystal Bay, this centrally-located residence offers sweeping lake views in a serene, private setting. With only 47 residences across 24 acres, Stillwater Cove is regarded as a private, five-star lakefront resort with world-class service. Community amenities are unmatched, featuring a full-service marina with gas dock, buoy field, sandy beach, tennis court, state-of-the-art fitness center, swimming pool, dog park, playground, and private restaurant and clubhouse. Step inside Unit #24, where inviting living spaces and expansive lake views create a comfortable Tahoe retreat. The main level brings together the living room, dining area, and kitchen, with a wood burning fireplace and large windows drawing the lake into the heart of the home. Just outside, a spacious deck provides an ideal setting for outdoor dining, entertaining, or simply taking in the views. On the lower level, the primary suite offers a peaceful escape with picturesque windows framing the lake views, a gas fireplace, and an ensuite bathroom with a rain shower and large soaking tub. A private patio extends the suite outdoors, creating another quiet place to enjoy the surrounding scenery. The spacious laundry room off the primary suite offers ample cabinetry and storage. An additional ensuite bedroom is tucked beyond the main living area, providing separation and privacy for family or guests. With a coveted Nevada address, exceptional amenities, and a prime location near world-class ski resorts, shopping, and dining, Stillwater Cove offers an unparalleled Lake Tahoe lifestyle. Buoys and boat slips are managed by the association and subject to availability.

Listed by William Dietz — Tahoe Luxury Properties

Listing Details

Status Active
MLS # 260012080
Days on Market 2
Price/Sq Ft $2,072

Property History

Sep 18, 2026
Listed for sale
$3,750,000

Sale History · changed hands 1×

Sold Price Listing agent (sell side) Buyer agent (buy side)
Jun 2016 · county record $2,004,500 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. 1,810
Lot Size 0.10 acres
Stories 2
Year Built 1980
Property Type Condominium
Subdivision Stillwater Cove
County Washoe
STR Jurisdiction Washoe County
APN 123-272-17
Parking
Garage Spaces 1
Total Parking 1
Parking Features Additional Parking, Garage
Attached Garage Yes
Exterior & Lot
Exterior Features None
Lot Features Adjoins Lake, Landscaped, Sloped Down
View Mountain(s)
Construction Glass
Roof Composition
Foundation None
Utilities & Systems
Heating Forced Air
Water Source Lake Tahoe
Financial
Annual Tax $8,145
HOA Fee $2,327 / Monthly
HOA / Community Stillwater Cove
Schools
Elementary School Incline
Middle School Incline Village
High School Incline Village
HOA & Community
Community Amenities Clubhouse, Fitness Center, Landscaping, Management, Parking, Pool, Security, Tennis Court(s)
📊

STR Investment Analysis

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

STR Investment Analysis

Permitted Zone
STRUCTURAL SCORE Premium
59
PROJECTED GROSS ANNUAL REVENUE
$30K – $50K typically ~$40,000
~$3,333 per month
Avg Nightly
$342
Occupancy
32%
Cap Rate
0.4%

STR Investment Summary — 120 State Route 28 #UNIT 24, Crystal Bay

Est. Gross Annual Revenue
$30K – $50K
typically ~$40,000
Avg Nightly Rate
$342
Projected Occupancy
32.0%
Cap Rate
0.4%
Structural Score: 59 / 100 (Premium) · STR Zone: Green

Nightly rates and occupancy from Crystal Bay market data (145 comparable 2-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
1,080 sq ft covered of 11 sq ft allowed
This parcel exceeds its TRPA coverage allowance. New building typically requires removing existing coverage or acquiring transferable coverage rights.
Parcel Size
1,088 sq ft
Allowed Coverage
11 sq ft · 1%
Existing Coverage
1,080 sq ft · 99%
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% ($750,000)
Home price
$3,750,000
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

Send a Message

Or call directly: (530) 317-0373