3 BR
3 BA
Sleeps 10
2,000 sqft
Built 2019
1.0 acres
Amenities & Revenue Drivers
Hot Tub+8%Mountain View+15%Game Room+6%Indoor PoolPet Friendly+4%EV Charger
Zoning & Permits
JurisdictionSevier County (Unincorporated)
STR PermittedYes
Permit Cost$50/yr
Description
3BR cabin on a full acre in unincorporated county. Mountain views, hot tub, game room, and total privacy. Minimal zoning restrictions.
Projection Scenario
Better (Moderate)Gross Revenue
$63,732
Cash Flow
$1,058/mo
CoC Return
16.8%
Cap Rate
11.1%
Property Management Company
Self-managed — no management fee applied
| Metric | GoodConservative | BetterModerate | BestOptimistic |
|---|---|---|---|
| Occupancy Rate | 48.0% | 62.0% | 75.0% |
| Avg Daily Rate | $254 | $282 | $299 |
| Gross Revenue | $44,450 | $63,732 | $81,926 |
| Operating Expenses (32.0%–23.0%) | ($14,224) | ($17,208) | ($18,843) |
| Net Operating Income | $30,226 | $46,524 | $63,083 |
| Annual PITI | ($33,828) | ($33,828) | ($33,828) |
| Annual Cash Flow | -$3,602 | $12,696 | $29,255 |
| Monthly Cash Flow | -$300 | $1,058 | $2,438 |
| Cash-on-Cash Return | -4.8% | 16.8% | 38.7% |
| Cap Rate | 7.2% | 11.1% | 15.0% |
Down: 15% ($63,000)Rate: 7.25%Term: 30 yrClosing: 3%Tax: 0.5%/yrInsurance: $3,000/yrTotal Cash In: $75,600