3 BR
3 BA
Sleeps 10
2,100 sqft
Built 2019
0.45 acres
Amenities & Revenue Drivers
Hot Tub+8%Mountain View+15%Game Room+6%Indoor PoolPet FriendlyEV Charger
Zoning & Permits
JurisdictionGatlinburg
STR PermittedYes
Permit Cost$150/yr
Noise ordinance after 10pm
Max occupancy per permit
Description
Stunning 3BR cabin with panoramic mountain views, wraparound deck, and stone fireplace. Recently updated with modern furnishings. Strong rental history.
Projection Scenario
Better (Moderate)Gross Revenue
$66,670
Cash Flow
$808/mo
CoC Return
11.0%
Cap Rate
10.0%
Property Management Company
Self-managed — no management fee applied
| Metric | GoodConservative | BetterModerate | BestOptimistic |
|---|---|---|---|
| Occupancy Rate | 48.0% | 62.0% | 75.0% |
| Avg Daily Rate | $265 | $295 | $312 |
| Gross Revenue | $46,375 | $66,670 | $85,488 |
| Operating Expenses (32.0%–23.0%) | ($14,840) | ($18,001) | ($19,662) |
| Net Operating Income | $31,535 | $48,669 | $65,826 |
| Annual PITI | ($38,976) | ($38,976) | ($38,976) |
| Annual Cash Flow | -$7,441 | $9,693 | $26,850 |
| Monthly Cash Flow | -$620 | $808 | $2,238 |
| Cash-on-Cash Return | -8.5% | 11.0% | 30.5% |
| Cap Rate | 6.4% | 10.0% | 13.5% |
Down: 15% ($73,350)Rate: 7.25%Term: 30 yrClosing: 3%Tax: 0.5%/yrInsurance: $3,000/yrTotal Cash In: $88,020