3821 Pioneer Trail South Lake Tahoe, California, 96150
3 bed • 2 bath • 12 guests

Inquire about this property
Contact Agent
$105,190
Annual Revenue
Top 101% of comparables
Top 101% of comparables
$56,641
Profit
Revenue
$105,190
Operating Expenses
$17,349
Operating Income
$87,841
Net Effective Rent
$31,200
Profit (Cash Flow)
$56,641
$4,200
Cash Investment
Renos & Furnishing
$1,500
Setup Costs
$2,700
Total
$4,200
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
1,348.6%
Payback Period Days
27