property-location

330 Red Cedar St Tahoe City, California

1 bed • 2 bath • 2 guests

Monthly Rent

$41,612

Annual Revenue

Median of your selected comps.

Avg Daily Rate
$290
Occupancy
39%

$5k

$40k

$75k

$110k

Lakefront at Chinquapin Unit 156
$109,851
$35,624
$402
74.9%
143922$150✅❌❌Yes / Yes❌⭐️ 4.91 (55)Profile
Cozy Lakefront Condo at Chinquapin | Unit 160
$105,674
$41,333
$417
69.4%
122412$150✅❌❌Yes / Yes❌⭐️ 4.9 (21)Profile
Lakefront at Chinquapin Unit 156
$98,855
$37,408
$376
72.1%
144122$0✅❌❌Yes / Yes❌⭐️ 2 (3)

—

Exceptional 1 Bedroom Lakefront | Chinquapin 154
$86,755
$26,724
$486
48.9%
144012$150✅❌❌Yes / Yes❌⭐️ 5 (14)Profile
Beautiful Mountain Modern Home With Office
$77,991
$61,664
$433
49.4%
133421$0✅❌❌Yes / Yes❌⭐️ 2.45 (0)

—

Loading amenity revenue opportunities

Seasonality

Break-even

$4,605/mo

Avg profit / month

-$1,137/mo

Best profit month

Jul $1,814

Investment Value Over Time

Revenue Appreciation

3%

Cash on Cash Return

-275.52%

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.