The True Cost Ledger — North Lake Tahoe STR Calculator | Chris Gallagher
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.