451 Brassie Ave Tahoe Vista, California

2 bed • 1 bath • 4 guests

Monthly Rent

$61,988

Median of your selected comps.

$10k

$45k

$80k

$115k


Pine Cove #1 Lakefront Sauna Dog Friendly Cabin	$116,126	$20,367	$656	48.5%	2	5	38	4	2	$0	❌	❌	✅	Yes / Yes	❌	⭐️ 4.86 (7)	Profile
Lakefront Home in King's Beach CA (North Tahoe)	$89,093	$5,479	$461	53%	2	6	60	3	2	$180	❌	❌	❌	Yes / No	❌	⭐️ 4.89 (19)	Profile
Renovated Tahoe Lakefront Condo with 2 Balconies	$84,518	$57,581	$631	36.7%	2	6	51	4	2	$0	✅	❌	❌	Yes / Yes	❌	⭐️ 5 (21)	Profile
Lakefront On the Beach- Walk to town sandy fenced	$83,090	$50,306	$435	52.3%	2	4	56	2	2	$176	❌	❌	❌	Yes / Yes	❌	⭐️ 4.91 (47)	Profile
Updated Kings Beach Cabin - Walk to Beach Hot Tub	$81,543	$25,657	$356	62.7%	2	6	55	3	2	$0	❌	❌	✅	Yes / Yes	❌	⭐️ 2.5 (20)	—

Loading amenity revenue opportunities

Seasonality

Break-even

$4,454/mo

Avg profit / month

$712/mo

Best profit month

Jul $5,046

Revenue Appreciation

Cash on Cash Return

166.41%

Payback Period Days