property-location

1465 Washoe Way Tahoe City, California

1 bed • 1 bath • 2 guests

Monthly Rent

$38,613

Annual Revenue

Median of your selected comps.

Avg Daily Rate
$292
Occupancy
36%

$5k

$25k

$45k

$65k

Cozy Lakefront Condo at Chinquapin | Unit 160
$64,134
$37,922
$370
47.4%
124212$0❌❌❌Yes / Yes❌⭐️ 2.45 (104)

—

West Shore Cabin - Walk to the Lake & Sunnyside!
$59,532
$46,170
$323
50.6%
143121$165❌❌❌Yes / Yes❌⭐️ 4.99 (127)Profile
Beautifully Remodeled Condo with a Peek-a-boo Lake
$51,366
$34,447
$369
38.1%
143921$145✅❌❌Yes / No❌⭐️ 4.58 (50)Profile
Cabin on 1/4 Acre - Hottub Skiing Lake
$50,989
$35,389
$278
50.3%
123512$125❌✅❌Yes / Yes❌⭐️ 4.77 (626)Profile
Second-Level Condo w/Free WiFi Wood Fireplace Shared Outdoor Pool & Views
$48,352
$38,087
$394
33.6%
184712$0✅❌❌No / No❌⭐️ 2.5 (1)

—

Loading amenity revenue opportunities

Seasonality

Break-even

$4,196/mo

Avg profit / month

-$978/mo

Best profit month

Jul $1,760

Investment Value Over Time

Revenue Appreciation

3%

Cash on Cash Return

-249.01%

Payback Period Days

0

BNBCalc Logo

Analyze an Airbnb Create Analysis

Product

Free Tools

Resources

Legal


© 2026 BNB Calc, LLC. All rights reserved.

BNBCalc is an investment analysis tool, not a real estate brokerage or listing service. Properties displayed are not listed for sale or rent through BNBCalc. All property data, including addresses and revenue estimates, is sourced from publicly available records and third-party providers for analytical purposes only. Information is provided "as is" without any representation or warranty, express or implied, as to its accuracy, completeness, or fitness for any purpose. Users should independently verify all data before making investment decisions. Content is for personal, non-commercial use only.