2 BR
2 BA
Sleeps 6
1,450 sqft
Built 2016
0.35 acres
Amenities & Revenue Drivers
Hot Tub+8%Mountain View+15%Game RoomIndoor PoolPet Friendly+4%EV Charger
Zoning & Permits
JurisdictionGatlinburg
STR PermittedYes
Permit Cost$150/yr
Noise ordinance after 10pm
Max occupancy per permit
Description
Charming 2BR cabin in Arts & Crafts community. Mountain views from covered porch. Hot tub, firepit, and updated kitchen. Ideal entry-level STR.
Projection Scenario
Better (Moderate)Gross Revenue
$51,754
Cash Flow
$485/mo
CoC Return
8.2%
Cap Rate
9.6%
Property Management Company
Self-managed — no management fee applied
| Metric | GoodConservative | BetterModerate | BestOptimistic |
|---|---|---|---|
| Occupancy Rate | 48.0% | 62.0% | 75.0% |
| Avg Daily Rate | $206 | $229 | $242 |
| Gross Revenue | $36,050 | $51,754 | $66,308 |
| Operating Expenses (32.0%–23.0%) | ($11,536) | ($13,974) | ($15,251) |
| Net Operating Income | $24,514 | $37,780 | $51,057 |
| Annual PITI | ($31,956) | ($31,956) | ($31,956) |
| Annual Cash Flow | -$7,442 | $5,824 | $19,101 |
| Monthly Cash Flow | -$620 | $485 | $1,592 |
| Cash-on-Cash Return | -10.5% | 8.2% | 26.9% |
| Cap Rate | 6.2% | 9.6% | 12.9% |
Down: 15% ($59,250)Rate: 7.25%Term: 30 yrClosing: 3%Tax: 0.5%/yrInsurance: $3,000/yrTotal Cash In: $71,100