$3,700 Active
120 Village #98
Incline Village, NV 89451
✓ STR Allowed
Washoe County has no STR permit caps. Village Estates HOA allows short-term rentals.
2 Beds
·
2.0 Baths
·
1,089 Sq Ft

About This Property

Prime location, one block to the Lake. Close to Shopping, Restaurants, Hyatt, Recreation Center. This condominium is Exceptionally Clean and Cozy, yet room enough to spread out! New flooring & bedding. Spa and Sauna on site. Condo offers a big comfy couch that pulls out for sleeping. Big screen TV w/all the channels. Back deck with grill and total privacy looking out to the woods. New kitchen cabinets with all the amenities. King in ensuite Master, and Queen bed in second bedroom with quick access to a full hall bathroom. This unit comes with 2 parking passes. This unit is being offered from October 2026 through April 2027, dates negotiable.

Listed by Sandra Haupt — Elite Properties

Listing Details

Status Active
MLS # 1018985
Days on Market 16
Price/Sq Ft $3

Property History

Jun 17, 2026
Listed for sale
$3,700
Property Overview
Beds 2
Baths 2.0
Sq. Ft. 1,089
Lot Size 0.19 acres
Stories 1
Year Built 1993
Property Type RNT
County Washoe
STR Jurisdiction Washoe County
APN 127-075-19
Parking
Parking Features No Garage
Attached Garage Yes
Exterior & Lot
Lot Features Level
View Trees/Woods
Utilities & Systems
Heating Baseboard,Hot Water
📊

STR Investment Analysis

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

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 — 120 Village #98, Incline Village

Est. Annual Revenue
$38,109
Avg Nightly Rate
$288
Projected Occupancy
36.2%
Cap Rate
412.0%
Structural Score: 48 / 100 (Standard) · STR Zone: Green

Based on comparable vacation rental performance data for Incline Village. 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% ($740)
Home price
$3,700
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