Gatlinburg / Pigeon Forge short-term rental deals, page 3

Page 3 of 5. For medians, local rules and common questions, see the Gatlinburg / Pigeon Forge market overview.

Negative cash flow

1 / 10

2733 Pine Crest Ln

Sevierville, TN

3 beds3 baths2,189 sqftListed 1d ago

Asking price

$749,900

Cash-on-cash

-6.5%

Monthly cash flow

-$1,320

Est. annual revenue

$61,612

Occupancy

58%

Year 1 ROE

4.8%

Cap rate

4.4%

Year 1 tax shield

$57.2K

Explore income, expenses & financing

Negative cash flow

1210 Briar Lea

Sevierville, TN

4 beds3.5 baths3,800 sqftListed 4d ago

Asking price

$595,000

Cash-on-cash

-9.5%

Monthly cash flow

-$1,547

Est. annual revenue

$40,487

Occupancy

48%

Year 1 ROE

1.6%

Cap rate

3.3%

Year 1 tax shield

$35K

Explore income, expenses & financing

Negative cash flow

1 / 10

1825 Sunnydale Dr

Sevierville, TN

3 beds2 baths1,885 sqftListed 6d ago

Asking price

$589,900

Cash-on-cash

-5.2%

Monthly cash flow

-$847

Est. annual revenue

$50,478

Occupancy

61%

Year 1 ROE

5.8%

Cap rate

4.7%

Year 1 tax shield

$48.3K

Explore income, expenses & financing

Est. land %Negative cash flow

1 / 10

3210 Pine Way

Pigeon Forge, TN

3 beds3.5 baths2,393 sqftListed 4d ago

Asking price

$1,050,000

Cash-on-cash

-7.9%

Monthly cash flow

-$2,171

Est. annual revenue

$75,213

Occupancy

62%

Year 1 ROE

3.7%

Cap rate

4.0%

Year 1 tax shield

$80.3K

Explore income, expenses & financing

Negative cash flow

1 / 10

4323 Boogertown Rd

Sevierville, TN

3 beds3 baths2,193 sqftListed 3d ago

Asking price

$524,990

Cash-on-cash

-1.4%

Monthly cash flow

-$213

Est. annual revenue

$55,486

Occupancy

60%

Year 1 ROE

9.4%

Cap rate

6.0%

Year 1 tax shield

$33.2K

Explore income, expenses & financing

Negative cash flow

1 / 10

4234 Whetstone Rd

Sevierville, TN

3 beds3 baths2,080 sqftListed 3d ago

Asking price

$799,000

Cash-on-cash

-4.1%

Monthly cash flow

-$884

Est. annual revenue

$72,361

Occupancy

66%

Year 1 ROE

7.2%

Cap rate

5.1%

Year 1 tax shield

$57.7K

Explore income, expenses & financing

Est. land %Negative cash flow

1 / 10

2759 Owls Cove Way

Sevierville, TN

3 beds4 baths2,000 sqftListed 2d ago

Asking price

$899,000

Cash-on-cash

-4.3%

Monthly cash flow

-$999

Est. annual revenue

$77,692

Occupancy

64%

Year 1 ROE

7.4%

Cap rate

5.1%

Year 1 tax shield

$68.6K

Explore income, expenses & financing

Negative cash flow

1 / 10

3711 Ginseng Way

Sevierville, TN

2 beds2.5 baths1,444 sqftListed 3d ago

Asking price

$530,000

Cash-on-cash

-4.9%

Monthly cash flow

-$699

Est. annual revenue

$47,786

Occupancy

62%

Year 1 ROE

6.5%

Cap rate

4.9%

Year 1 tax shield

$34.1K

Explore income, expenses & financing

Negative cash flow

1 / 10

124 Plaza Dr Unit 5301

Pigeon Forge, TN

3 beds2 baths1,371 sqftListed 6d ago

Asking price

$449,000

Cash-on-cash

-11.7%

Monthly cash flow

-$1,274

Est. annual revenue

$36,671

Occupancy

48%

Year 1 ROE

0.9%

Cap rate

3.1%

Year 1 tax shield

$21.2K

Explore income, expenses & financing

Negative cash flow

1 / 10

625 Asbury Ln

Gatlinburg, TN

2 beds2.5 baths1,959 sqftListed 9d ago

Asking price

$549,000

Cash-on-cash

-10.6%

Monthly cash flow

-$1,541

Est. annual revenue

$35,506

Occupancy

58%

Year 1 ROE

0.9%

Cap rate

3.1%

Year 1 tax shield

$37.5K

Explore income, expenses & financing

Negative cash flow

1 / 10

1417 Tiffany Cove Way

Sevierville, TN

2 beds2 baths1,648 sqftListed 6d ago

Asking price

$538,888

Cash-on-cash

-6.3%

Monthly cash flow

-$942

Est. annual revenue

$44,958

Occupancy

63%

Year 1 ROE

4.7%

Cap rate

4.4%

Year 1 tax shield

$45.8K

Explore income, expenses & financing

Est. land %Negative cash flow

1 / 10

2241 E View Dr

Sevierville, TN

2 beds3 baths2,400 sqftListed 7d ago

Asking price

$799,925

Cash-on-cash

-7.0%

Monthly cash flow

-$1,448

Est. annual revenue

$63,490

Occupancy

62%

Year 1 ROE

4.8%

Cap rate

4.3%

Year 1 tax shield

$80.1K

Explore income, expenses & financing

Low confidence

1449 Double D Dr

Sevierville, TN

3 beds2 baths1,593 sqftListed 3d ago

Asking price

$289,900

Cash-on-cash

2.7%

Monthly cash flow

$236

Est. annual revenue

$39,232

Occupancy

55%

Year 1 ROE

13.0%

Cap rate

7.4%

Year 1 tax shield

$24.2K

Explore income, expenses & financing

Negative cash flow

1 / 8

344 Silverbell Hgts Ln

Gatlinburg, TN

3 beds3.5 baths1,872 sqftListed 2d ago

Asking price

$680,000

Cash-on-cash

-5.7%

Monthly cash flow

-$1,056

Est. annual revenue

$58,646

Occupancy

57%

Year 1 ROE

5.5%

Cap rate

4.6%

Year 1 tax shield

$59.7K

Explore income, expenses & financing

High HOANegative cash flow

1 / 9

855 Campbell Lead Rd Unit 305

Gatlinburg, TN

3 beds3.5 baths2,020 sqftListed 9d ago

Asking price

$950,000

Cash-on-cash

-11.6%

Monthly cash flow

-$2,856

Est. annual revenue

$71,459

Occupancy

50%

Year 1 ROE

0.2%

Cap rate

2.9%

Year 1 tax shield

$42.9K

Explore income, expenses & financing

Negative cash flow

1 / 10

661 Morning Mist Way

Gatlinburg, TN

2 beds2 baths1,096 sqftListed 1d ago

Asking price

$429,000

Cash-on-cash

-4.5%

Monthly cash flow

-$548

Est. annual revenue

$42,626

Occupancy

56%

Year 1 ROE

6.2%

Cap rate

4.9%

Year 1 tax shield

$40.4K

Explore income, expenses & financing

Est. land %Negative cash flow

1 / 10

1003 Sierra Way

Sevierville, TN

2 beds2 baths1,120 sqftListed 8d ago

Asking price

$475,000

Cash-on-cash

-11.2%

Monthly cash flow

-$1,436

Est. annual revenue

$34,058

Occupancy

48%

Year 1 ROE

0.1%

Cap rate

2.8%

Year 1 tax shield

$30.4K

Explore income, expenses & financing

Est. land %Negative cash flow

1 / 10

2044 Hickory Ridge Way Unit 3334

Sevierville, TN

2 beds2.5 baths1,371 sqftListed 3d ago

Asking price

$395,000

Cash-on-cash

-9.2%

Monthly cash flow

-$1,000

Est. annual revenue

$34,857

Occupancy

58%

Year 1 ROE

1.9%

Cap rate

3.4%

Year 1 tax shield

$26.1K

Explore income, expenses & financing

Negative cash flow

1 / 10

601 Old Knoxville Hwy

Sevierville, TN

3 beds1 bath905 sqftListed 6d ago

Asking price

$379,000

Cash-on-cash

-6.2%

Monthly cash flow

-$566

Est. annual revenue

$34,362

Occupancy

47%

Year 1 ROE

6.4%

Cap rate

4.7%

Year 1 tax shield

$25.7K

Explore income, expenses & financing

Negative cash flow

1 / 10

2116 Cub Cir

Sevierville, TN

3 beds2 baths2,048 sqftListed 6d ago

Asking price

$769,900

Cash-on-cash

-6.7%

Monthly cash flow

-$1,382

Est. annual revenue

$60,180

Occupancy

59%

Year 1 ROE

4.6%

Cap rate

4.3%

Year 1 tax shield

$45.9K

Explore income, expenses & financing

Negative cash flow

1 / 10

4093 Hickory Hollow Way

Sevierville, TN

2 beds2 baths1,632 sqftListed 5d ago

Asking price

$515,000

Cash-on-cash

-7.1%

Monthly cash flow

-$974

Est. annual revenue

$42,833

Occupancy

58%

Year 1 ROE

4.3%

Cap rate

4.2%

Year 1 tax shield

$44.7K

Explore income, expenses & financing

Negative cash flow

1 / 10

2136 E View Dr

Sevierville, TN

2 beds3 baths2,564 sqftListed 3d ago

Asking price

$825,000

Cash-on-cash

-9.0%

Monthly cash flow

-$1,955

Est. annual revenue

$60,718

Occupancy

64%

Year 1 ROE

2.6%

Cap rate

3.6%

Year 1 tax shield

$50.6K

Explore income, expenses & financing

Est. land %Negative cash flow

1 / 10

1268 Reedmont Way

Sevierville, TN

4 beds4.5 baths3,120 sqftListed 3d ago

Asking price

$1,188,000

Cash-on-cash

-7.5%

Monthly cash flow

-$2,295

Est. annual revenue

$93,652

Occupancy

64%

Year 1 ROE

4.3%

Cap rate

4.1%

Year 1 tax shield

$69.9K

Explore income, expenses & financing

Est. land %Negative cash flow

1 / 10

2313 Grey Fox Run

Sevierville, TN

3 beds3 baths2,589 sqftListed 7d ago

Asking price

$915,000

Cash-on-cash

-9.2%

Monthly cash flow

-$2,235

Est. annual revenue

$64,988

Occupancy

59%

Year 1 ROE

2.3%

Cap rate

3.5%

Year 1 tax shield

$61K

Explore income, expenses & financing

Showing 49–72 of 109 deals