Gatlinburg / Pigeon Forge short-term rental deals, page 2

Page 2 of 5. For medians, local rules and common questions, see the Gatlinburg / Pigeon Forge market overview.

1 / 10

315 Caney Creek Rd

Pigeon Forge, TN

8 beds8 baths4,028 sqftListed 8d ago

Asking price

$1,175,000

Cash-on-cash

5.7%

Monthly cash flow

$1,826

Est. annual revenue

$157,332

Occupancy

50%

Year 1 ROE

16.9%

Cap rate

8.3%

Year 1 tax shield

$73.1K

Explore income, expenses & financing

Negative cash flow

1 / 10

233 Estate Dr

Sevierville, TN

4 beds2 baths2,146 sqftListed 6d ago

Asking price

$399,900

Cash-on-cash

-4.7%

Monthly cash flow

-$541

Est. annual revenue

$37,521

Occupancy

51%

Year 1 ROE

5.8%

Cap rate

4.8%

Year 1 tax shield

$33.2K

Explore income, expenses & financing

Negative cash flow

1 / 10

1815 Trout Way

Sevierville, TN

2 beds2 baths1,008 sqftListed 9d ago

Asking price

$529,000

Cash-on-cash

-5.2%

Monthly cash flow

-$767

Est. annual revenue

$47,341

Occupancy

63%

Year 1 ROE

5.8%

Cap rate

4.7%

Year 1 tax shield

$36.8K

Explore income, expenses & financing

Negative cash flow

1 / 10

1105 Ridge Rd

Sevierville, TN

3 beds2.5 baths2,061 sqftListed 3d ago

Asking price

$400,000

Cash-on-cash

-1.5%

Monthly cash flow

-$170

Est. annual revenue

$43,448

Occupancy

68%

Year 1 ROE

9.3%

Cap rate

6.0%

Year 1 tax shield

$30K

Explore income, expenses & financing

Negative cash flow

1 / 10

3653 Boxwood Ln

Sevierville, TN

2 beds2 baths1,428 sqftListed 3d ago

Asking price

$495,000

Cash-on-cash

-4.0%

Monthly cash flow

-$528

Est. annual revenue

$47,090

Occupancy

64%

Year 1 ROE

7.4%

Cap rate

5.2%

Year 1 tax shield

$42.4K

Explore income, expenses & financing

Negative cash flow

1 / 10

2152 E View Dr

Sevierville, TN

4 beds4 baths2,834 sqftListed 4d ago

Asking price

$1,100,000

Cash-on-cash

-6.7%

Monthly cash flow

-$1,956

Est. annual revenue

$87,735

Occupancy

69%

Year 1 ROE

4.8%

Cap rate

4.3%

Year 1 tax shield

$74K

Explore income, expenses & financing

Est. land %Negative cash flow

1 / 10

772 Deer Path Ln

Gatlinburg, TN

2 beds2 baths1,632 sqftListed 8d ago

Asking price

$550,000

Cash-on-cash

-7.2%

Monthly cash flow

-$955

Est. annual revenue

$47,101

Occupancy

62%

Year 1 ROE

5.4%

Cap rate

4.4%

Year 1 tax shield

$28.5K

Explore income, expenses & financing

Est. land %Negative cash flow

1 / 10

2140 Bear Haven Way

Sevierville, TN

2 beds2.5 baths1,638 sqftListed 6d ago

Asking price

$619,000

Cash-on-cash

-4.8%

Monthly cash flow

-$806

Est. annual revenue

$56,340

Occupancy

66%

Year 1 ROE

6.4%

Cap rate

4.9%

Year 1 tax shield

$44.6K

Explore income, expenses & financing

Est. land %Negative cash flow

1 / 10

3004 Crestview Ct

Sevierville, TN

4 beds3.5 baths2,605 sqftListed 3d ago

Asking price

$1,025,000

Cash-on-cash

-5.8%

Monthly cash flow

-$1,587

Est. annual revenue

$80,127

Occupancy

62%

Year 1 ROE

5.6%

Cap rate

4.6%

Year 1 tax shield

$69.2K

Explore income, expenses & financing

Negative cash flow

1 / 10

1864 Blue Tick Way

Sevierville, TN

2 beds2 baths1,560 sqftListed 2d ago

Asking price

$549,900

Cash-on-cash

-3.7%

Monthly cash flow

-$548

Est. annual revenue

$53,702

Occupancy

63%

Year 1 ROE

7.7%

Cap rate

5.3%

Year 1 tax shield

$42.7K

Explore income, expenses & financing

Est. land %Negative cash flow

1 / 8

2251 Upper Middle Creek Rd Unit L12

Sevierville, TN

4 beds3 baths2,039 sqftListed 8d ago

Asking price

$619,000

Cash-on-cash

-2.7%

Monthly cash flow

-$467

Est. annual revenue

$67,255

Occupancy

53%

Year 1 ROE

8.2%

Cap rate

5.6%

Year 1 tax shield

$44.5K

Explore income, expenses & financing

Est. land %Negative cash flow

1 / 10

2509 Mountain Holly Way Unit 2509

Sevierville, TN

4 beds4.5 baths3,200 sqftListed 3d ago

Asking price

$1,100,000

Cash-on-cash

-5.0%

Monthly cash flow

-$1,450

Est. annual revenue

$96,464

Occupancy

58%

Year 1 ROE

6.6%

Cap rate

4.9%

Year 1 tax shield

$73.5K

Explore income, expenses & financing

1 / 10

3056 Birds Creek Rd

Sevierville, TN

3 beds2.5 baths2,142 sqftListed 3d ago

Asking price

$448,000

Cash-on-cash

0.6%

Monthly cash flow

$73

Est. annual revenue

$51,720

Occupancy

60%

Year 1 ROE

11.1%

Cap rate

6.7%

Year 1 tax shield

$41.1K

Explore income, expenses & financing

1 / 10

1955 Old Newport Hwy

Sevierville, TN

3 beds2 baths1,942 sqftListed 7d ago

Asking price

$399,000

Cash-on-cash

1.4%

Monthly cash flow

$158

Est. annual revenue

$48,980

Occupancy

53%

Year 1 ROE

12.2%

Cap rate

6.9%

Year 1 tax shield

$25.5K

Explore income, expenses & financing

Negative cash flow

1 / 10

712 Nocks Dr

Gatlinburg, TN

2 beds2 baths1,382 sqftListed 8d ago

Asking price

$899,000

Cash-on-cash

-8.2%

Monthly cash flow

-$1,897

Est. annual revenue

$65,360

Occupancy

66%

Year 1 ROE

3.6%

Cap rate

3.9%

Year 1 tax shield

$50.4K

Explore income, expenses & financing

1 / 10

831 Lloyd Huskey Rd

Pigeon Forge, TN

2 beds2 baths1,520 sqftListed 9d ago

Asking price

$525,000

Cash-on-cash

-0.2%

Monthly cash flow

-$30

Est. annual revenue

$58,620

Occupancy

62%

Year 1 ROE

11.2%

Cap rate

6.4%

Year 1 tax shield

$42.3K

Explore income, expenses & financing

Est. land %Negative cash flow

1 / 10

3407 Covemont Ln

Sevierville, TN

2 beds2.5 baths1,604 sqftListed 6d ago

Asking price

$725,000

Cash-on-cash

-8.3%

Monthly cash flow

-$1,560

Est. annual revenue

$51,049

Occupancy

65%

Year 1 ROE

3.4%

Cap rate

3.9%

Year 1 tax shield

$52.5K

Explore income, expenses & financing

Low confidence

1 / 9

1020 Tramel Rd

Sevierville, TN

2 beds2 baths1,216 sqftListed 5d ago

Asking price

$239,000

Cash-on-cash

3.0%

Monthly cash flow

$211

Est. annual revenue

$33,681

Occupancy

55%

Year 1 ROE

13.2%

Cap rate

7.5%

Year 1 tax shield

$21.8K

Explore income, expenses & financing

Negative cash flow

1 / 10

2123 Windy Ln

Sevierville, TN

3 beds3 baths2,038 sqftListed 7d ago

Asking price

$674,900

Cash-on-cash

-5.8%

Monthly cash flow

-$1,038

Est. annual revenue

$58,412

Occupancy

60%

Year 1 ROE

5.7%

Cap rate

4.6%

Year 1 tax shield

$50.5K

Explore income, expenses & financing

Est. land %Negative cash flow

1 / 10

985 King Branch Rd

Sevierville, TN

3 beds3 baths2,288 sqftListed 6d ago

Asking price

$849,000

Cash-on-cash

-9.8%

Monthly cash flow

-$2,001

Est. annual revenue

$60,242

Occupancy

62%

Year 1 ROE

2.9%

Cap rate

3.6%

Year 1 tax shield

$62.1K

Explore income, expenses & financing

Negative cash flow

1 / 10

1868 Blue Tick Way

Sevierville, TN

2 beds2 baths1,560 sqftListed 2d ago

Asking price

$549,900

Cash-on-cash

-4.8%

Monthly cash flow

-$697

Est. annual revenue

$51,220

Occupancy

62%

Year 1 ROE

6.7%

Cap rate

4.9%

Year 1 tax shield

$45.9K

Explore income, expenses & financing

Negative cash flow

1 / 9

670 Magic Kingdom Ln

Sevierville, TN

4 beds3 baths1,904 sqftListed 7d ago

Asking price

$750,000

Cash-on-cash

-1.7%

Monthly cash flow

-$340

Est. annual revenue

$75,570

Occupancy

68%

Year 1 ROE

9.7%

Cap rate

5.9%

Year 1 tax shield

$49.2K

Explore income, expenses & financing

Negative cash flow

1 / 9

374 Buena Vista Dr

Sevierville, TN

3 beds3.5 baths2,250 sqftListed 6d ago

Asking price

$800,000

Cash-on-cash

-9.4%

Monthly cash flow

-$2,013

Est. annual revenue

$54,972

Occupancy

53%

Year 1 ROE

2.0%

Cap rate

3.4%

Year 1 tax shield

$60.5K

Explore income, expenses & financing

Est. land %Negative cash flow

1 / 10

520 New Venture Way

Sevierville, TN

4 beds3.5 baths2,796 sqftListed 6d ago

Asking price

$881,020

Cash-on-cash

-4.3%

Monthly cash flow

-$1,007

Est. annual revenue

$84,119

Occupancy

60%

Year 1 ROE

7.2%

Cap rate

5.1%

Year 1 tax shield

$56.1K

Explore income, expenses & financing

Showing 25–48 of 109 deals