920 W Cedar Ln
Gatlinburg, TN 37738
$799,900
2 bd · 2.5 ba · 2,088 sqft · Listed 1d ago
View on Realtor.com →Year built
2019
Sqft
2,088
Lot sqft
15,246
HOA / mo
$38
Furnished
No
List date
2026-10-02T15:34:46.000000Z
Revenue
Annual revenue
$68,580
ADR
$283
Occupancy
66%
Cleaning fees (12 mo)
$9,632
Confidence
Med (56.06), 48 comps
Comp revenue range (p25 / median / p75)
Median revenue of shown comps: $67,325
Modern Cabin With Unbelievable View and Great Location with large hot tub!!
Cabin · 2 bd · 2 ba · sleeps 6 · 0.2 mi
Revenue $83,190ADR $305Occ ≈ 75%4.9★ (224)
Cozy 2-bedroom cabin in fantastic Gatlinburg with WiFi, AC
Cabin · 2 bd · 3 ba · sleeps 4 · 0.2 mi
Revenue $13,771ADR $186Occ ≈ 20%3.4★ (9)
Cozy 2bedroom Chalet Village Luxury Cabin close to Ober, Downtown, Smoky Mtns
Cabin · 2 bd · 2.5 ba · sleeps 4 · 0.2 mi
Revenue $16,218ADR $233Occ ≈ 19%5★ (3)
| Listing | Size | Revenue (12 mo) | ADR | Occ ≈ | Rating | Distance | Links |
|---|---|---|---|---|---|---|---|
Eagles Nest • Mountain View • Hot Tub • Location Cabin | 2 bd · 2 ba · sleeps 4 | $37,363 | $279 | 37% | 5★ (13) | 371 ft | AirbnbVrbo |
Hello Smoky's | Panoramic Views, Hot Tub, Game Cabin | 2 bd · 2.5 ba · sleeps 6 | $117,816 | $414 | 78% | 4.8★ (111) | 0.1 mi | AirbnbVrboBooking |
Mtn View EPIC view | hottub | theater | pool table Cabin | 2 bd · 2.5 ba · sleeps 4 | $68,253 | $289 | 65% | 5★ (76) | 0.2 mi | AirbnbVrbo |
Modern Cabin With Unbelievable View and Great Location with large hot tub!! Cabin | 2 bd · 2 ba · sleeps 6 | $83,190 | $305 | 75% | 4.9★ (224) | 0.2 mi | Vrbo |
Paradise Peake •PoolTable | HotTub | Epic View Cabin | 2 bd · 2.5 ba · sleeps 4 | $70,837 | $277 | 70% | 4.8★ (109) | 0.2 mi | AirbnbVrbo |
Breathless: View•HotTub•PoolTbl•Theater•Dwood tkt Cabin | 2 bd · 2.5 ba · sleeps 4 | $76,780 | $283 | 74% | 5★ (31) | 0.2 mi | AirbnbVrbo |
The ELM/PanoramicMountainView/BrandNewLuxuryCabin Cabin | 2 bd · 2 ba · sleeps 8 | $118,903 | $400 | 81% | 4.8★ (222) | 0.2 mi | AirbnbVrbo |
"Susie's Nest" A Mountain Cabin Cabin | 2 bd · 3 ba · sleeps 4 | $90,760 | $322 | 77% | 5★ (133) | 0.2 mi | AirbnbVrbo |
Cozy 2-bedroom cabin in fantastic Gatlinburg with WiFi, AC Cabin | 2 bd · 3 ba · sleeps 4 | $13,771 | $186 | 20% | 3.4★ (9) | 0.2 mi | Vrbo |
Cozy 2bedroom Chalet Village Luxury Cabin close to Ober, Downtown, Smoky Mtns Cabin | 2 bd · 2.5 ba · sleeps 4 | $16,218 | $233 | 19% | 5★ (3) | 0.2 mi | Vrbo |
Show 37 more
HUGE VIEWS! | Fire Pit | Near DTown Gatlinburg!
Cabin · 2 bd · 1.5 ba · sleeps 4 · 0.3 mi
Revenue $69,613ADR $344Occ ≈ 55%5★ (231)
Chestnut: 4 Person Special Offer
Cabin · 2 bd · 2.5 ba · sleeps 4 · 0.3 mi
Revenue $52,317ADR $196Occ ≈ 73%5★ (23)
Cozy Cave | Mountain View! | Sleeps 6 | 2022 Cabin
Cabin · 2 bd · 1.5 ba · sleeps 6 · 0.3 mi
Revenue $60,056ADR $291Occ ≈ 57%4.9★ (161)
Take it Easy with hot tub and community pool
Vacation home · 2 bd · 2 ba · sleeps 5 · 0.3 mi
Revenue $133,970ADR $626Occ ≈ 59%5★ (1)
2 BD| Pool & Mountain View| Sleeps 6| Luxury Renta
Condominium (condo) · 2 bd · 2 ba · sleeps 6 · 0.3 mi
Revenue $69,804ADR $303Occ ≈ 63%—
"Gatlinburg Splash" 2 Bedroom Cabin
House · 2 bd · 2.5 ba · sleeps 4 · 0.3 mi
Revenue $72,109ADR $436Occ ≈ 45%4.5★ (2)
Welcome to Taylor's Obsession, your tranquil haven in the breathtaking Smokys
Cabin · 2 bd · 2.5 ba · sleeps 8 · 0.4 mi
Revenue $1,045ADR $392Occ ≈ 1%4.4★ (3)
MTN Views|2 King Suites|Hot Tub|Sept. Specials!
Cabin · 2 bd · 2 ba · sleeps 8 · 0.4 mi
Revenue $680ADR $226Occ ≈ 1%4★ (1)
| Listing | Size | Revenue (12 mo) | ADR | Occ ≈ | Rating | Distance | Links |
|---|---|---|---|---|---|---|---|
Modern Mountain Escape w/ Views, Hot Tub & Firepla Cabin | 2 bd · 2.5 ba · sleeps 4 | $57,731 | $333 | 47% | 4.8★ (28) | 0.3 mi | AirbnbVrbo |
HUGE VIEWS! | Fire Pit | Near DTown Gatlinburg! Cabin | 2 bd · 1.5 ba · sleeps 4 | $69,613 | $344 | 55% | 5★ (231) | 0.3 mi | Airbnb |
Patriots Den - King Suites and Porch Swings Cabin | 2 bd · 2.5 ba · sleeps 6 | $51,746 | $312 | 45% | 4.7★ (70) | 0.3 mi | AirbnbVrboBooking |
WOW View! 2 Master Suites! 4 Decks! Huge Game Room Cabin | 2 bd · 2 ba · sleeps 6 | $119,205 | $354 | 92% | 5★ (207) | 0.3 mi | AirbnbVrbo |
2 King Suites + Hot Tub | Sleeps 6 | Gatlinburg Cabin | 2 bd · 2 ba · sleeps 6 | $42,223 | $265 | 44% | 4.9★ (277) | 0.3 mi | AirbnbVrbo |
Bare's End: Hot Tub • Mtn View • Free Dollywood Ticket Cabin | 2 bd · 2 ba · sleeps 4 | $46,416 | $254 | 50% | 4.9★ (82) | 0.3 mi | AirbnbVrbo |
Black Bear Cabin - Luxury Cabin - Gatlinburg Cabin | 2 bd · 2.5 ba · sleeps 4 | $52,560 | $320 | 45% | 4.8★ (37) | 0.3 mi | AirbnbVrboBooking |
Chestnut: 4 Person Special Offer Cabin | 2 bd · 2.5 ba · sleeps 4 | $52,317 | $196 | 73% | 5★ (23) | 0.3 mi | Airbnb |
Sweetgum Lodge Panoramic View, Hot Tub, Game Room Cabin | 2 bd · 2 ba · sleeps 8 | $61,039 | $419 | 40% | 5★ (67) | 0.3 mi | AirbnbVrbo |
Cozy Cave | Mountain View! | Sleeps 6 | 2022 Cabin Cabin | 2 bd · 1.5 ba · sleeps 6 | $60,056 | $291 | 57% | 4.9★ (161) | 0.3 mi | Airbnb |
Take it Easy with hot tub and community pool Vacation home | 2 bd · 2 ba · sleeps 5 | $133,970 | $626 | 59% | 5★ (1) | 0.3 mi | Booking |
Cozy Cabin with Stargazing Deck & Relaxing Hot Tub Cabin | 2 bd · 2 ba · sleeps 5 | $70,275 | $248 | 78% | 4.8★ (201) | 0.3 mi | AirbnbVrbo |
New! Austin's Mountain Hideaway Cabin | 2 bd · 2 ba · sleeps 6 | $5,109 | $300 | 5% | — | 0.3 mi | AirbnbVrbo |
5* Family Cabin~View~Hot Tub~FirePit~Pools~Bears Cabin | 2 bd · 2 ba · sleeps 7 | $41,680 | $312 | 37% | 4.8★ (23) | 0.3 mi | AirbnbVrboBooking |
Gatlinburg Condo • 2 King Beds • Views• Pool Condominium (condo) | 2 bd · 2 ba · sleeps 6 | $56,458 | $301 | 51% | 5★ (43) | 0.3 mi | AirbnbVrboBooking |
2BD-Sleeps6- New Luxury Condo with Bird's Eye View Condominium (condo) | 2 bd · 2 ba · sleeps 6 | $79,788 | $314 | 70% | 4.7★ (33) | 0.3 mi | AirbnbVrboBooking |
2 BR/2 BA Luxury Gatlinburg Condo with $1000 of Fr Condominium (condo) | 2 bd · 2 ba · sleeps 6 | $66,146 | $302 | 60% | 5★ (41) | 0.3 mi | AirbnbVrbo |
Discover Gatlinburg in Luxury - 2 BR! Condominium (condo) | 2 bd · 2 ba · sleeps 6 | $72,605 | $309 | 64% | 5★ (26) | 0.3 mi | AirbnbVrboBooking |
2 BD New Luxury Condo- Outdoor Pool-Sleeps 6- Free Condominium (condo) | 2 bd · 2 ba · sleeps 6 | $79,831 | $305 | 72% | 4.8★ (28) | 0.3 mi | AirbnbVrboBooking |
2 Bd with Views- New Luxury Condo- Outdoor Pool-Sl Condominium (condo) | 2 bd · 2 ba · sleeps 6 | $67,325 | $297 | 62% | 5★ (25) | 0.3 mi | AirbnbVrboBooking |
Gatlinburg 2 BD| Luxury Vacation Rental| Free Tickets & Views for miles! Condominium (condo) | 2 bd · 2 ba · sleeps 6 | $83,343 | $280 | 82% | 5★ (28) | 0.3 mi | VrboBooking |
NEW Condo Resort- Luxury-Sleeps 6-Stunning Views! Condominium (condo) | 2 bd · 2 ba · sleeps 6 | $52,699 | $309 | 47% | 4.9★ (26) | 0.3 mi | AirbnbVrboBooking |
Wake up to Smoky Mountain views! 2BR condo—plus en Condominium (condo) | 2 bd · 2 ba · sleeps 6 | $62,928 | $289 | 60% | 5★ (38) | 0.3 mi | AirbnbVrboBooking |
2 BD| Pool & Mountain View| Sleeps 6| Luxury Renta Condominium (condo) | 2 bd · 2 ba · sleeps 6 | $69,804 | $303 | 63% | — | 0.3 mi | Airbnb |
2 BD| Pool & Mountain View| Sleeps 6| Luxury Renta Condominium (condo) | 2 bd · 2 ba · sleeps 6 | $66,715 | $301 | 61% | 4.9★ (33) | 0.3 mi | AirbnbVrboBooking |
Gatlinburg 2 BD| Luxury Vacation Rental| Free Tick Condominium (condo) | 2 bd · 2 ba · sleeps 6 | $92,776 | $316 | 80% | 5★ (29) | 0.3 mi | AirbnbVrboBooking |
2 BD| Pool & Mountain View| Sleeps 6| Luxury Renta Condominium (condo) | 2 bd · 2 ba · sleeps 6 | $69,031 | $306 | 62% | 5★ (25) | 0.3 mi | AirbnbVrbo |
2 BD| Pool & Mountain View| Sleeps 6| Luxury Renta Condominium (condo) | 2 bd · 2 ba · sleeps 6 | $66,520 | $295 | 62% | 5★ (53) | 0.3 mi | AirbnbVrboBooking |
Highlands of the Smokies, 2 BR, Views, Free Ticket Condominium (condo) | 2 bd · 2 ba · sleeps 6 | $58,042 | $299 | 53% | 4.8★ (28) | 0.3 mi | AirbnbBooking |
2 BD| Pool & Mountain View| Sleeps 6| Luxury Renta Condominium (condo) | 2 bd · 2 ba · sleeps 6 | $74,271 | $306 | 66% | 5★ (10) | 0.3 mi | AirbnbBooking |
2 BD| Pool & Mountain View| Sleeps 6| Gatlinburg R Condominium (condo) | 2 bd · 2 ba · sleeps 6 | $79,060 | $304 | 71% | 5★ (2) | 0.3 mi | AirbnbBooking |
New 2 BD- Luxury Vacation and Amenities- Free Tkts Condominium (condo) | 2 bd · 2 ba · sleeps 6 | $87,774 | $304 | 79% | 4.8★ (26) | 0.3 mi | AirbnbVrboBooking |
"Gatlinburg Splash" 2 Bedroom Cabin House | 2 bd · 2.5 ba · sleeps 4 | $72,109 | $436 | 45% | 4.5★ (2) | 0.3 mi | Airbnb |
Welcome to Taylor's Obsession, your tranquil haven in the breathtaking Smokys Cabin | 2 bd · 2.5 ba · sleeps 8 | $1,045 | $392 | 1% | 4.4★ (3) | 0.4 mi | Vrbo |
Chestnut: Beautiful Cabin in the best area. Cabin | 2 bd · 2.5 ba · sleeps 8 | $96,062 | $302 | 87% | 5★ (415) | 0.4 mi | AirbnbVrbo |
MTN Views|2 King Suites|Hot Tub|Sept. Specials! Cabin | 2 bd · 2 ba · sleeps 8 | $680 | $226 | 1% | 4★ (1) | 0.4 mi | Airbnb |
Luxurious Unit - Mountain Views Apartment | 2 bd · 2 ba · sleeps 6 | $41,766 | $380 | 30% | 5★ (30) | 0.4 mi | AirbnbVrbo |
Revenue and nightly rate (ADR) are trailing-12-month figures per listing. Occupancy is estimated as revenue ÷ ADR ÷ 365 and can read high when revenue includes cleaning fees.
Cash flow calculator
Rate 8.03% = 7.28% Freddie Mac 30-yr avg (Oct 1) + 0.75% investor premium
Est. revenue
$68,580
NOI
$38,098
Cash flow /mo
-$1,240
Cash needed
$253,971
Cash-on-cash
-5.9%
ROE (yr 1)
5.6%
Cap rate
4.8%
DSCR
0.72
Year-1 write-off
$149,426
Year-1 tax shield @ 32%
$47,816
Year-1 return on equity
- Cash flow (annual)-$14,877
- Principal paydown$4,982
- Appreciation at%$23,997
Tax savings aren't counted. Turn on “Count tax savings in returns” above if you can use the losses.
Opex, cash-needed & tax-savings breakdown
Annual operating expenses
- Management (20% of revenue)$13,716
- Platform fees (3% of revenue)$2,057
- Maintenance / capex (5% of revenue)$3,429
- Utilities & supplies$4,200
- HOA$456
- Property tax$1,824
- Insurance (STR-rated)$4,799
Cash needed to close
- Down payment (25%)$199,975
- Closing costs (4.0%)$31,996
- Furnishing (bought new)$22,000
Tax savings if the STR loophole applies
- Tax shield @ 32%$47,816
Property tax, insurance rate and the land/building split come from this listing's county tax record; other assumptions match the daily feed (see tasks/plan.md).
The write-off comes from the cost segregation estimate below. Not tax advice.
Cost segregation estimate
An estimate from the listing: every part of the home is priced from national construction costs, less wear for age, and the price (less land) is spread over the parts in proportion. The headline is what a typical cost seg study would claim for this property. The answers below are optional refinements.
Depreciable basis
$690,000
Short-life (5/15-yr)
$127,000 · 18%
Year-1 deduction
$149,000
Year-1 tax shield @ 32%
$48,000
Land 14% (county tax record, market value split) · building $564,000 over 39 years · new furniture $22,000
Based on: 2,088 sq ft, built 2019, 2 bd / 2.5 ba, unfurnished, listing features (deck, game room, stone counters, flooring types, appliance list, septic, wooded lot).
Try the cost segregation calculator on any property →
IRS-guide safe-harbor floor: $80,000 in year 1 (8% short-life, $26,000 tax shield), the conservative amount following the IRS audit guide's residential classification table.
- $15,300
Kitchen cabinetsdefault
$10,400 new × 72% good × 2.05 allocation
- $15,700
Kitchen countertops (stone)listing
$10,600 new × 72% good × 2.05 allocation
- $5,400
Decorative trimdefault
$3,700 new × 72% good × 2.05 allocation
- $300
Mirrorsdefault
$300 new × 42% good × 2.05 allocation
- $1,300
Shelvingdefault
$900 new × 72% good × 2.05 allocation
- $4,300
Window coverings (21)default
$5,300 new × 40% good × 2.05 allocation
- $14,200
Kitchen & laundry equipment plumbingdefault
$8,100 new × 86% good × 2.05 allocation
- $8,600
Kitchen, laundry & data equipment electricaldefault
$4,900 new × 86% good × 2.05 allocation
- $6,600
Appliances (range, microwave, dishwasher, refrigerator, washer, dryer)listing
$7,700 new × 42% good × 2.05 allocation
- $16,000
Furniture bought newlisting
$16,000 new × 100% good · bought separately
- $6,000
Game-room equipment bought newlisting
$6,000 new × 100% good · bought separately
- $14,000
Paving: driveway & walks (paved)default
$9,500 new × 72% good × 2.05 allocation
- $6,700
Landscaping (minimal)listing
$4,600 new × 72% good × 2.05 allocation
- $3,000
Patiosdefault
$2,100 new × 72% good × 2.05 allocation
- $31,300
Decks & porches (attached)listing
$23,500 new × 65% good × 2.05 allocation
- $411,300
Structure: foundation, framing, walls, windows, doors, roof, interior finishesdefault
$226,900 new × 88% good × 2.05 allocation
- $41,500
Building plumbing & fixturesdefault
$23,500 new × 86% good × 2.05 allocation
- $41,900
Building electrical & lightingdefault
$23,700 new × 86% good × 2.05 allocation
- $31,400
HVACdefault
$23,500 new × 65% good × 2.05 allocation
- $19,800
Hardwood & tile floorsdefault
$13,400 new × 72% good × 2.05 allocation
- $17,700
Septic systemlisting
$12,000 new × 72% good × 2.05 allocation
About the property
Depreciation schedule: typical cost seg study
| Year | 5-yr | 15-yr | Building | Total |
|---|---|---|---|---|
| 1 | $93,700 | $55,100 | $600 | $149,400 |
| 2 | $0 | $0 | $14,400 | $14,400 |
| 3 | $0 | $0 | $14,400 | $14,400 |
| 4 | $0 | $0 | $14,400 | $14,400 |
| 5 | $0 | $0 | $14,400 | $14,400 |
| 6+ | $0 | $0 | $505,200 | $505,200 |
| Total | $93,700 | $55,100 | $563,600 | $712,400 |
Model-based estimate, not an engineered cost segregation study. The IRS doesn’t approve studies; get a professional study before filing. Using these losses against W-2 income needs the short-term rental exception (average stay ≤7 days + material participation). The 39-year building life applies because stays average under 30 days, a separate test (27.5 years for a long-term rental). Federal only: California, Georgia and Wisconsin disallow bonus depreciation, Ohio adds back 5/6 of it, and Tennessee has no personal income tax. Not tax advice.
Market note
STR allowed in most of Sevier County; inside Gatlinburg city limits only in overnight-rental zones.