1301 Reedmont Way
Sevierville, TN 37876
$1,126,020
5 bd · 5 ba · 3,532 sqft · Listed 1d ago
View on Realtor.com →Year built
2025
Sqft
3,532
Lot sqft
436
HOA / mo
$199
Furnished
No
List date
2026-10-02T18:38:29.000000Z
Revenue
Annual revenue
$108,687
ADR
$504
Occupancy
59%
Cleaning fees (12 mo)
$21,200
Confidence
High (73.48), 29 comps
Comp revenue range (p25 / median / p75)
Median revenue of shown comps: $102,028
Luxe stay, Sleeps 12・Indoor Pool・Hot Tub・Games
Cabin · 5 bd · 4.5 ba · sleeps 12 · 466 ft
Revenue $125,091ADR $445Occ ≈ 77%4.5★ (28)
Luxe stay, Sleeps 12・Indoor Pool・Hot Tub・Games
Cabin · 5 bd · 4.5 ba · sleeps 12 · 479 ft
Revenue $123,634ADR $432Occ ≈ 78%3★ (3)
Smokies Sunset Splash
Vacation home · 5 bd · 4 ba · sleeps 14 · 0.2 mi
Revenue $161,470ADR $823Occ ≈ 54%—
| Listing | Size | Revenue (12 mo) | ADR | Occ ≈ | Rating | Distance | Links |
|---|---|---|---|---|---|---|---|
5 BR|5 BA| Sleeps13|Game Room| Rooftop w Hot Tub | Cabin | 5 bd · 5 ba · sleeps 13 | $97,867 | $540 | 50% | 4.6★ (30) | 105 ft | AirbnbVrboBooking |
Heated Indoor Pool, Theater, Game Room & Hot Tub Cabin | 5 bd · 4.5 ba · sleeps 16 | $114,164 | $742 | 42% | 4.8★ (20) | 171 ft | AirbnbVrbo |
5 BR|5 BA| Sleeps13|Game Room| Rooftop w Hot Tub | Cabin | 5 bd · 5 ba · sleeps 13 | $94,984 | $536 | 49% | 4.8★ (30) | 315 ft | AirbnbVrboBooking |
Luxe stay, Sleeps 12・Indoor Pool・Hot Tub・Games Cabin | 5 bd · 4.5 ba · sleeps 12 | $70,466 | $481 | 40% | 4.6★ (311) | 354 ft | AirbnbVrboBooking |
Luxe stay, Sleeps 12・Indoor Pool・Hot Tub・Games Cabin | 5 bd · 4.5 ba · sleeps 12 | $125,091 | $445 | 77% | 4.5★ (28) | 466 ft | Vrbo |
Luxe stay, Sleeps 12・Indoor Pool・Hot Tub・Games Cabin | 5 bd · 4.5 ba · sleeps 12 | $123,634 | $432 | 78% | 3★ (3) | 479 ft | Vrbo |
LUXE Cabin/Pool! Hot Tub! Sauna/Golf Sim & Theater Cabin | 5 bd · 4.5 ba · sleeps 16 | $73,084 | $636 | 31% | 5★ (21) | 0.1 mi | AirbnbVrboBooking |
NEW! 5 BD|BA Luxe w/ Rooftop, Hot Tub, Game Room+ Cabin | 5 bd · 5 ba · sleeps 12 | $109,290 | $712 | 42% | 5★ (2) | 0.1 mi | AirbnbVrbo |
Indoor Pool • Golf SIM • Sauna • Hot Tub • House | 5 bd · 5 ba · sleeps 12 | $37,452 | $655 | 16% | 5★ (11) | 0.1 mi | AirbnbVrbo |
Smokies Sunset Splash Vacation home | 5 bd · 4 ba · sleeps 14 | $161,470 | $823 | 54% | — | 0.2 mi | Booking |
Show 18 more
Sunshine Ridge Stays - Luxury cabin with Rooftop, Indoor Pool, Game Room & Hot Tub
Vacation home · 5 bd · 6 ba · sleeps 12 · 0.2 mi
Revenue $132,516ADR $621Occ ≈ 58%5★ (4)
Luxe stay, Sleeps 12・Indoor Pool・Hot Tub・Games
Cabin · 5 bd · 5 ba · sleeps 12 · 0.2 mi
Revenue $135,528ADR $435Occ ≈ 85%5★ (2)
Luxe stay, Sleeps 12・Indoor Pool・Hot Tub・Games
Cabin · 5 bd · 4.5 ba · sleeps 12 · 0.2 mi
Revenue $103,823ADR $387Occ ≈ 74%4.6★ (5)
Modern Luxury・Pool, Hot Tub & Near Water Parks!
Cabin · 5 bd · 4.5 ba · sleeps 12 · 0.2 mi
Revenue $92,847ADR $356Occ ≈ 71%4.5★ (6)
Modern Luxury・Pool, Hot Tub & Near Water Parks!
Cabin · 5 bd · 4.5 ba · sleeps 12 · 0.2 mi
Revenue $100,570ADR $396Occ ≈ 70%4.5★ (4)
Modern Luxury・Pool, Hot Tub & Near Water Parks!
Cabin · 5 bd · 4.5 ba · sleeps 12 · 0.2 mi
Revenue $94,579ADR $395Occ ≈ 66%4.8★ (5)
Modern Luxury・Pool, Hot Tub & Near Water Parks!
Cabin · 5 bd · 4.5 ba · sleeps 12 · 0.2 mi
Revenue $103,485ADR $373Occ ≈ 76%3.4★ (8)
5BR Luxury Cabin・Pool・Near Dollywood / Water Parks
Cabin · 5 bd · 4.5 ba · sleeps 12 · 0.2 mi
Revenue $51,859ADR $406Occ ≈ 35%—
Modern Luxury・Pool, Hot Tub & Near Water Parks!
Cabin · 5 bd · 4.5 ba · sleeps 12 · 0.2 mi
Revenue $105,925ADR $383Occ ≈ 76%4.5★ (7)
Modern Luxury・Pool, Hot Tub & Near Water Parks!
Cabin · 5 bd · 4.5 ba · sleeps 12 · 0.2 mi
Revenue $108,045ADR $404Occ ≈ 73%4.9★ (16)
Modern Luxury・Pool, Hot Tub & Near Water Parks!
Cabin · 5 bd · 4.5 ba · sleeps 12 · 0.2 mi
Revenue $96,292ADR $394Occ ≈ 67%4.8★ (4)
Modern Luxury・Pool, Hot Tub & Near Water Parks!
Cabin · 5 bd · 4.5 ba · sleeps 12 · 0.2 mi
Revenue $100,212ADR $381Occ ≈ 72%4.3★ (16)
| Listing | Size | Revenue (12 mo) | ADR | Occ ≈ | Rating | Distance | Links |
|---|---|---|---|---|---|---|---|
Sunshine Ridge Stays - Luxury cabin with Rooftop, Indoor Pool, Game Room & Hot Tub Vacation home | 5 bd · 6 ba · sleeps 12 | $132,516 | $621 | 58% | 5★ (4) | 0.2 mi | Booking |
5BR/5BA / Indoor Pool Rooftop Hot Tub/ Stunning Vi House | 5 bd · 5 ba · sleeps 12 | $94,863 | $578 | 45% | 4.8★ (8) | 0.2 mi | AirbnbVrboBooking |
5BR Luxury Cabin・Pool・Near Dollywood / Water Parks Cabin | 5 bd · 4.5 ba · sleeps 12 | $107,685 | $419 | 70% | 4.3★ (25) | 0.2 mi | AirbnbVrbo |
Smokies Sunset Splash Cabin | 5 bd · 4 ba · sleeps 14 | $127,425 | $760 | 46% | 4.8★ (26) | 0.2 mi | AirbnbVrbo |
Luxe Stay N Smokies W Indoor Pool ・Hot Tub・Games Cabin | 5 bd · 4.5 ba · sleeps 12 | $107,967 | $446 | 66% | 4.5★ (15) | 0.2 mi | AirbnbVrbo |
Luxe stay, Sleeps 12・Indoor Pool・Hot Tub・Games Cabin | 5 bd · 5 ba · sleeps 12 | $135,528 | $435 | 85% | 5★ (2) | 0.2 mi | Vrbo |
Luxe stay, Sleeps 12・Indoor Pool・Hot Tub・Games Cabin | 5 bd · 4.5 ba · sleeps 12 | $103,823 | $387 | 74% | 4.6★ (5) | 0.2 mi | Vrbo |
Modern Luxury・Pool, Hot Tub & Near Water Parks! Cabin | 5 bd · 4.5 ba · sleeps 12 | $50,470 | $523 | 26% | 4.7★ (434) | 0.2 mi | AirbnbVrboBooking |
Modern Luxury・Pool, Hot Tub & Near Water Parks! Cabin | 5 bd · 4.5 ba · sleeps 12 | $92,847 | $356 | 71% | 4.5★ (6) | 0.2 mi | Vrbo |
Modern Luxury・Pool, Hot Tub & Near Water Parks! Cabin | 5 bd · 4.5 ba · sleeps 12 | $100,570 | $396 | 70% | 4.5★ (4) | 0.2 mi | Vrbo |
Modern Luxury・Pool, Hot Tub & Near Water Parks! Cabin | 5 bd · 4.5 ba · sleeps 12 | $94,579 | $395 | 66% | 4.8★ (5) | 0.2 mi | Vrbo |
Modern Luxury・Pool, Hot Tub & Near Water Parks! Cabin | 5 bd · 4.5 ba · sleeps 12 | $103,485 | $373 | 76% | 3.4★ (8) | 0.2 mi | Vrbo |
5BR Luxury Cabin・Pool・Near Dollywood / Water Parks Cabin | 5 bd · 4.5 ba · sleeps 12 | $51,859 | $406 | 35% | — | 0.2 mi | Vrbo |
Modern Luxury・Pool, Hot Tub & Near Water Parks! Cabin | 5 bd · 4.5 ba · sleeps 12 | $105,925 | $383 | 76% | 4.5★ (7) | 0.2 mi | Vrbo |
Modern Luxury・Pool, Hot Tub & Near Water Parks! Cabin | 5 bd · 4.5 ba · sleeps 12 | $108,045 | $404 | 73% | 4.9★ (16) | 0.2 mi | Vrbo |
Modern Luxury・Pool, Hot Tub & Near Water Parks! Cabin | 5 bd · 4.5 ba · sleeps 12 | $96,292 | $394 | 67% | 4.8★ (4) | 0.2 mi | Vrbo |
Modern Luxury・Pool, Hot Tub & Near Water Parks! Cabin | 5 bd · 4.5 ba · sleeps 12 | $100,212 | $381 | 72% | 4.3★ (16) | 0.2 mi | Vrbo |
A Contemporary Spring Haven w Private Indoor Pool! Cabin | 5 bd · 4.5 ba · sleeps 12 | $79,182 | $413 | 53% | 4.8★ (39) | 0.3 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
$108,687
NOI
$60,481
Cash flow /mo
-$1,174
Cash needed
$353,046
Cash-on-cash
-4.0%
ROE (yr 1)
7.6%
Cap rate
5.4%
DSCR
0.81
Year-1 write-off
$278,129
Year-1 tax shield @ 32%
$89,001
Year-1 return on equity
- Cash flow (annual)-$14,093
- Principal paydown$7,013
- Appreciation at%$33,781
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)$21,737
- Platform fees (3% of revenue)$3,261
- Maintenance / capex (5% of revenue)$5,434
- Utilities & supplies$4,200
- HOA$2,388
- Property tax$4,430
- Insurance (STR-rated)$6,756
Cash needed to close
- Down payment (25%)$281,505
- Closing costs (4.0%)$45,041
- Furnishing (bought new)$26,500
Tax savings if the STR loophole applies
- Tax shield @ 32%$89,001
No county tax record split for property tax, insurance rate and the land/building split, so those use market defaults — edit the price above; 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
$957,000
Short-life (5/15-yr)
$251,000 · 26%
Year-1 deduction
$278,000
Year-1 tax shield @ 32%
$89,000
Land 15% (market default, no usable tax-record split) · building $706,000 over 39 years · new furniture $27,000
Based on: 3,532 sq ft, built 2025, 5 bd / 5 ba, unfurnished, listing features (pool, deck, fireplace, flooring types, appliance list, wooded lot).
Try the cost segregation calculator on any property →
IRS-guide safe-harbor floor: $183,000 in year 1 (16% short-life, $59,000 tax shield), the conservative amount following the IRS audit guide's residential classification table.
- $17,700
Kitchen cabinetsdefault
$13,500 new × 96% good × 1.36 allocation
- $14,500
Kitchen countertopsdefault
$11,100 new × 96% good × 1.36 allocation
- $8,100
Decorative trimdefault
$6,200 new × 96% good × 1.36 allocation
- $900
Mirrorsdefault
$800 new × 92% good × 1.36 allocation
- $2,300
Shelvingdefault
$1,800 new × 96% good × 1.36 allocation
- $10,700
Window coverings (35)default
$8,800 new × 90% good × 1.36 allocation
- $14,000
Kitchen & laundry equipment plumbingdefault
$10,500 new × 98% good × 1.36 allocation
- $8,500
Kitchen, laundry & data equipment electricaldefault
$6,400 new × 98% good × 1.36 allocation
- $9,600
Appliances (range, microwave, dishwasher, refrigerator, washer, dryer)listing
$7,700 new × 92% good × 1.36 allocation
- $26,500
Furniture bought newlisting
$26,500 new × 100% good · bought separately
- $16,100
Paving: driveway & walks (paved)default
$12,300 new × 96% good × 1.36 allocation
- $7,700
Landscaping (minimal)listing
$5,900 new × 96% good × 1.36 allocation
- $4,600
Patiosdefault
$3,500 new × 96% good × 1.36 allocation
- $51,300
Decks & porches (attached)listing
$39,700 new × 95% good × 1.36 allocation
- $84,800
Pool (in-ground)listing
$65,000 new × 96% good × 1.36 allocation
- $512,600
Structure: foundation, framing, walls, windows, doors, roof, interior finishesdefault
$383,400 new × 98% good × 1.36 allocation
- $53,100
Building plumbing & fixturesdefault
$39,800 new × 98% good × 1.36 allocation
- $56,000
Building electrical & lightingdefault
$42,000 new × 98% good × 1.36 allocation
- $51,400
HVACdefault
$39,800 new × 95% good × 1.36 allocation
- $29,700
Hardwood & tile floorsdefault
$22,700 new × 96% good × 1.36 allocation
- $3,400
Fireplacelisting
$2,600 new × 96% good × 1.36 allocation
About the property
Depreciation schedule: typical cost seg study
| Year | 5-yr | 15-yr | Building | Total |
|---|---|---|---|---|
| 1 | $112,800 | $164,500 | $800 | $278,100 |
| 2 | $0 | $0 | $18,100 | $18,100 |
| 3 | $0 | $0 | $18,100 | $18,100 |
| 4 | $0 | $0 | $18,100 | $18,100 |
| 5 | $0 | $0 | $18,100 | $18,100 |
| 6+ | $0 | $0 | $633,100 | $633,100 |
| Total | $112,800 | $164,500 | $706,200 | $983,600 |
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.