1300 Regency Way Tahoe Vista, California

2 bed • 1 bath • 4 guests

Monthly Rent

$41,288

Median of your selected comps.

$10k

$40k

$65k

$95k


Little Bear Cabin by Hauserman Rentals	$95,823	$42,075	$451	58.2%	2	4	34	3	2	$194	❌	❌	✅	Yes / Yes	❌	⭐️ 4.63 (8)	Profile
Adorable Cabin walk to beach! Dog friendly	$72,705	$32,614	$356	55.9%	2	6	19	3	2	$210	❌	❌	✅	Yes / Yes	❌	⭐️ 4.78 (139)	Profile
Pool+Tennis&Pickleball+FirePlace 1 mi to Lake	$72,524	$28,372	$333	59.7%	2	6	33	3	1	$0	✅	❌	❌	Yes / Yes	❌	⭐️ 4.83 (23)	Profile
Cozy Artsy A-Frame Tahoe Cabin 2 min to the Beach	$71,815	$35,064	$332	59.2%	2	6	32	4	1	$0	❌	❌	✅	Yes / No	❌	⭐️ 4.89 (74)	Profile
Adorable Cabin 5-min walk to beach! Dog friendly!	$65,189	$30,585	$346	51.6%	2	6	18	2	2	$0	❌	❌	✅	Yes / Yes	❌	⭐️ 2.45 (18)	—

Loading amenity revenue opportunities

Seasonality

Break-even

$4,449/mo

Avg profit / month

-$1,008/mo

Best profit month

Jul $1,879

Revenue Appreciation

Cash on Cash Return

-173.7%

Payback Period Days