North Lake Tahoe STR Calculator
What it actually costs
to own here.
Snow removal. Fire insurance. Trash overage fees no one mentions until August. Enter your numbers below and get the full ledger — not just the mortgage payment.
01 Property & Financing
The purchase itself.
%
%
yrs
%
02 Rental Revenue
What the place can earn.
%
nts
%
03 Fixed Annual Costs
Owed whether or not a single night books.
%
/mo
04 Site & Seasonal Costs
The things that surprise out-of-area buyers.
/yr
/yr
/mo
05 Guest-Servicing Costs
Scales with how often the place turns over.
/mo
/mo
/mo
/mo
/mo
/mo
/mo
%
06 Reserves
What a careful owner sets aside.
%
%
07 Living in Tahoe
The weeks you keep for yourself.
wks
The True Cost Ledger
Annual, itemized
Revenue
Gross rental revenue—
Platform host fee—
Effective rental income—
Fixed costs
Property tax—
Fire & homeowners insurance—
STR liability rider—
HOA dues—
Permit / license fee—
Site & seasonal
Snow removal—
Landscaping & pest control—
Pool / hot tub service—
Guest servicing
Cleaning (net of guest fee)—
Trash, base + overage—
Supplies & restocking—
Electric & propane—
Water & sewer—
Internet & streaming—
Booking software—
Property management fee—
Reserves
Maintenance reserve—
CapEx reserve—
Net operating income—
Debt service (P&I)—
Annual cash flow—
—
Cash-on-cash
—
Cap rate
—
Break-even occ.
3 weeks a year
are yours — mornings on the deck, not a booking.
PRICELESS
Estimates only, not a guarantee of investment performance. Every figure above is one you entered — this tool does not access MLS or any listing service data. Confirm insurance, tax, and permit costs with your lender, insurance agent, and county before relying on these numbers.
