1351 Valais Way Incline Village, NV, 89451
3 bed • 2 bath • 8 guests
Est. $5,495/mo

This property is for sale!
Contact Agent
$79,368
Annual Revenue
AirDNA projects $410/night at 53% occupancy ($79,367.52).
Top 101% of comparables
Top 101% of comparables
-$21,309
Profit
Revenue
$79,368
Operating Expenses
$23,398
Operating Income
$55,970
Mortgage & Taxes
$77,279
Profit (Cash Flow)
-$21,309
$271,988
Cash Investment
Down Payment
$229,120
Renos & Furnishing
$8,500
Closing Costs
$34,368
Total
$271,988
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-7.83%
Cap Rate
4.88%
STR Tax Calculator (USA)
Your current annual income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your est deduction will be...
Deductible mortgage interest
$54,371
Deductible property tax
$11,341
Your total deduction
$52,007
Your adjusted annual income
$150,000 - $52,007 = $97,993
Taxes on $97,993 (30%)
$29,398
Your old tax bill
$45,000
Your new tax bill
$29,398
Estimated tax savings
$15,602
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Property Overview
View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.
Lot size:
2,025 sqft
Year built:
1970
Size:
1,152 sqft
Type:
CONDO
Parking:
-
Heating:
FORCED AIR
Sold Comparables
Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
---|---|---|---|---|---|---|---|---|
1353 Zurich Ln | 3 | 2 | 1,286 | - | 44 | 1969 | $950,000 | 41 |
1361 Zurich Ln | 3 | 3 | 2,344 | - | 4,356 | 1992 | $1,400,000 | 66 |
1373 Tirol Dr | 3 | 2 | 1,196 | - | 4,356 | 1972 | $1,112,000 | - |
1348 Tirol Dr | 3 | 2 | 1,374 | - | 4,356 | 1970 | $0 | - |
1367 Tirol Dr | 4 | 2 | 1,432 | - | 4,356 | 1970 | $269,640 | - |
1362 Carinthia Ln | 3 | 2 | 1,286 | - | 44 | 1969 | $400,000 | - |
400 Fairview Blvd Unit 2 | 3 | 2 | 1,431 | - | 44 | 1972 | $1,150,000 | - |
1335 Zurich Ln | 4 | 2 | 1,286 | - | 44 | 1969 | $875,000 | - |
1359 Zurich Ln | 3 | 2 | 1,286 | - | 44 | 1969 | $975,000 | - |
1479 Tirol Dr | 4 | 3 | 3,120 | - | 44 | 1981 | $2,600,000 | 94 |
Property Details
- MLS Status: Active
- Property Use: Condominium
- Stories: 2
- Lot size: 2,025 sqft
- Building area: 1,152 sqft
- Garage: No
- Heating: Forced air
- Pool: No
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: TA_TV
- Land Use: Residential
- Parcel Number: 126-470-07
- Flood Zone: No
Tax Info
- Year Assessed: 2022
- Assessed Value: $79,914
- County Est. Land Value: $175,000
- Assessed Land Value: $61,250
- County Est. Structure Value: $53,325
Market Estimate: $872,422