property-location

475 Pineland Dr Tahoe City, California

2 bed • 1 bath • 4 guests

Monthly Rent

$70,648

Annual Revenue

Median of your selected comps.

Avg Daily Rate
$434
Occupancy
45%

$15k

$55k

$90k

$135k

Mid Century Modern The Tahoe A Frame with Hot Tub
$133,851
$105,394
$718
51.1%
263432$175❌✅✅Yes / Yes❌⭐️ 4.98 (355)Profile
Tahoe A-Frame Cabin with Hot Tub | Walk to Lake Sleeps 6
$132,661
$99,190
$714
50.9%
263522$0❌❌✅Yes / Yes❌⭐️ 2.5 (2)

—

Reimagined Aframe: Sauna+HotTub+Walk to the Lake!
$128,249
$100,485
$615
57.1%
263641$250❌✅❌Yes / Yes❌⭐️ 4.97 (176)Profile
Lake View · Private Beach · Hot Tub · A/C · Pets
$124,841
$91,361
$669
51.1%
262431$0❌✅✅Yes / Yes❌⭐️ 4.94 (49)Profile
Modern Sunnyside Cabin-Updated charming 2 bedroo
$95,436
$33,228
$363
72.1%
242722$0❌❌❌Yes / Yes✅⭐️ 4.95 (21)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$5,324/mo

Avg profit / month

$564/mo

Best profit month

Jul $5,504

Investment Value Over Time

Revenue Appreciation

3%

Cash on Cash Return

142.15%

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.