3 BR
3 BA
Sleeps 10
2,200 sqft
Built 2018
0.45 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
3BR cabin with exceptional mountain views and outdoor living space. Hot tub, fire pit, and covered deck. Recently renovated with modern finishes.
Projection Scenario
Better (Moderate)Gross Revenue
$65,992
Cash Flow
$854/mo
CoC Return
12.0%
Cap Rate
10.1%
Property Management Company
Self-managed — no management fee applied
| Metric | GoodConservative | BetterModerate | BestOptimistic |
|---|---|---|---|
| Occupancy Rate | 48.0% | 62.0% | 75.0% |
| Avg Daily Rate | $263 | $292 | $310 |
| Gross Revenue | $46,025 | $65,992 | $84,940 |
| Operating Expenses (32.0%–23.0%) | ($14,728) | ($17,818) | ($19,536) |
| Net Operating Income | $31,297 | $48,174 | $65,404 |
| Annual PITI | ($37,932) | ($37,932) | ($37,932) |
| Annual Cash Flow | -$6,635 | $10,242 | $27,472 |
| Monthly Cash Flow | -$553 | $854 | $2,289 |
| Cash-on-Cash Return | -7.8% | 12.0% | 32.1% |
| Cap Rate | 6.6% | 10.1% | 13.8% |
Down: 15% ($71,250)Rate: 7.25%Term: 30 yrClosing: 3%Tax: 0.5%/yrInsurance: $3,000/yrTotal Cash In: $85,500