$189,990
Active
3740 Blackwood Rd #32
South Lake Tahoe, CA 96150
✓ STR Allowed — Permit Required
City of South Lake Tahoe requires a Vacation Home Rental (VHR) permit. Permits are available citywide.
3
Beds
·
2.0
Baths
·
920
Sq Ft
About This Property
Beautiful Tahoe living in this all ages Manufactured Home Community. Centrally located to everything SPECIAL about South Lake! Home site #32 includes our black appliance package (fridge, stove, oven and microwave). Stop on by and see how adorable this home is in person!
Listed by John McDougall — Reliant Realty
Listing Details
Status
Active
MLS #
142726
Days on Market
14
Sold Date
1800-01-01
Price/Sq Ft
$207
Property History
Apr 15, 2026
Listed for sale
$189,990
Property Overview
Beds
3
Baths
2.0
Sq. Ft.
920
Year Built
2022
Property Type
Manufactured Home
Style
Contemporary
Subdivision
Heavenly Valley Village
County
El Dorado
STR Jurisdiction
South Lake Tahoe
Exterior & Lot
View
Mountains
Roof
Composition
Utilities & Systems
Heating
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 — 3740 Blackwood Rd #32, South Lake Tahoe
Est. Annual Revenue
$29,060
Avg Nightly Rate
$322
Projected Occupancy
24.7%
Cap Rate
6.1%
Structural Score: 45 / 100 (Standard)
· STR Zone: Yellow
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% ($37,998)
Home price
$189,990
Loan details
30-yr fixed, 6.5%
