Gatlinburg / Pigeon Forge short-term rental deals, page 4

Page 4 of 5. For medians, local rules and common questions, see the Gatlinburg / Pigeon Forge market overview.

Est. land %Negative cash flow

1 / 10

2733 Dogwood Loop Dr

Sevierville, TN

4 beds3.5 baths2,832 sqftListed 9d ago

Asking price

$984,900

Cash-on-cash

-7.0%

Monthly cash flow

-$1,827

Est. annual revenue

$72,069

Occupancy

83%

Year 1 ROE

4.5%

Cap rate

4.2%

Year 1 tax shield

$74K

Explore income, expenses & financing

Negative cash flow

1 / 10

1757 Mountain Shadows Way

Gatlinburg, TN

4 beds4 baths2,288 sqftListed 3d ago

Asking price

$999,000

Cash-on-cash

-7.8%

Monthly cash flow

-$2,071

Est. annual revenue

$75,133

Occupancy

61%

Year 1 ROE

3.7%

Cap rate

4.0%

Year 1 tax shield

$67.7K

Explore income, expenses & financing

Negative cash flow

1 / 10

520 Ogle Dr

Pigeon Forge, TN

2 beds2.5 baths1,300 sqftListed 3d ago

Asking price

$525,000

Cash-on-cash

-4.9%

Monthly cash flow

-$715

Est. annual revenue

$48,121

Occupancy

60%

Year 1 ROE

6.1%

Cap rate

4.8%

Year 1 tax shield

$34.4K

Explore income, expenses & financing

Est. land %Negative cash flow

1 / 10

3521 Sandridge Way

Pigeon Forge, TN

3 beds3.5 baths3,060 sqftListed 9d ago

Asking price

$995,000

Cash-on-cash

-11.0%

Monthly cash flow

-$2,872

Est. annual revenue

$63,543

Occupancy

55%

Year 1 ROE

0.6%

Cap rate

3.0%

Year 1 tax shield

$53.9K

Explore income, expenses & financing

Negative cash flow

1 / 10

2882 Boyds Creek Hwy

Sevierville, TN

2 beds2 baths1,824 sqftListed 7d ago

Asking price

$650,000

Cash-on-cash

-8.5%

Monthly cash flow

-$1,455

Est. annual revenue

$46,402

Occupancy

59%

Year 1 ROE

3.1%

Cap rate

3.8%

Year 1 tax shield

$32.8K

Explore income, expenses & financing

Negative cash flow

1 / 10

2723 Madison Rdg

Sevierville, TN

3 beds2 baths2,473 sqftListed 7d ago

Asking price

$589,250

Cash-on-cash

-9.7%

Monthly cash flow

-$1,538

Est. annual revenue

$39,468

Occupancy

49%

Year 1 ROE

1.6%

Cap rate

3.3%

Year 1 tax shield

$42.9K

Explore income, expenses & financing

Negative cash flow

1 / 10

2653 Black Walnut Flats Rd

Pigeon Forge, TN

3 beds3 baths1,920 sqftListed 9d ago

Asking price

$789,900

Cash-on-cash

-8.8%

Monthly cash flow

-$1,817

Est. annual revenue

$56,993

Occupancy

54%

Year 1 ROE

2.8%

Cap rate

3.7%

Year 1 tax shield

$56.9K

Explore income, expenses & financing

Negative cash flow

1 / 10

3240 W Laurelwood Ave

Sevierville, TN

2 beds2 baths2,294 sqftListed 3d ago

Asking price

$680,000

Cash-on-cash

-9.0%

Monthly cash flow

-$1,596

Est. annual revenue

$48,199

Occupancy

60%

Year 1 ROE

2.7%

Cap rate

3.7%

Year 1 tax shield

$43K

Explore income, expenses & financing

Negative cash flow

1 / 10

124 Plaza Dr Unit 5406

Pigeon Forge, TN

2 beds2 baths1,036 sqftListed 6d ago

Asking price

$419,000

Cash-on-cash

-11.1%

Monthly cash flow

-$1,124

Est. annual revenue

$35,137

Occupancy

55%

Year 1 ROE

1.5%

Cap rate

3.2%

Year 1 tax shield

$20.9K

Explore income, expenses & financing

Negative cash flow

1 / 10

339 Paine Lake Dr

Sevierville, TN

2 beds2 baths1,505 sqftListed 8d ago

Asking price

$429,900

Cash-on-cash

-8.6%

Monthly cash flow

-$1,005

Est. annual revenue

$36,099

Occupancy

57%

Year 1 ROE

2.6%

Cap rate

3.7%

Year 1 tax shield

$22.2K

Explore income, expenses & financing

Low confidenceNegative cash flow

1 / 10

1124 Twin Oaks Rd

Gatlinburg, TN

2 beds3 baths2,115 sqftListed 6d ago

Asking price

$599,900

Cash-on-cash

-5.9%

Monthly cash flow

-$970

Est. annual revenue

$52,954

Occupancy

59%

Year 1 ROE

5.2%

Cap rate

4.5%

Year 1 tax shield

$40K

Explore income, expenses & financing

Low confidenceEst. land %Negative cash flow

1 / 10

2819 Eledge View Ln

Sevierville, TN

3 beds2 baths2,022 sqftListed 2d ago

Asking price

$535,000

Cash-on-cash

-3.8%

Monthly cash flow

-$550

Est. annual revenue

$49,295

Occupancy

62%

Year 1 ROE

7.4%

Cap rate

5.2%

Year 1 tax shield

$40K

Explore income, expenses & financing

Negative cash flow

1 / 10

3342 Frontier View Dr

Sevierville, TN

2 beds2.5 baths1,505 sqftListed 7d ago

Asking price

$699,900

Cash-on-cash

-7.2%

Monthly cash flow

-$1,348

Est. annual revenue

$55,178

Occupancy

80%

Year 1 ROE

4.2%

Cap rate

4.2%

Year 1 tax shield

$68.5K

Explore income, expenses & financing

Negative cash flow

1 / 10

732 Hardin Ln

Sevierville, TN

2 beds2 baths1,008 sqftListed 4d ago

Asking price

$450,000

Cash-on-cash

-6.3%

Monthly cash flow

-$802

Est. annual revenue

$37,489

Occupancy

55%

Year 1 ROE

4.5%

Cap rate

4.3%

Year 1 tax shield

$19.6K

Explore income, expenses & financing

Negative cash flow

1 / 10

3458 Obes Way

Sevierville, TN

2 beds3 baths3,217 sqftListed 5d ago

Asking price

$829,900

Cash-on-cash

-8.3%

Monthly cash flow

-$1,770

Est. annual revenue

$59,231

Occupancy

68%

Year 1 ROE

3.5%

Cap rate

3.9%

Year 1 tax shield

$48.3K

Explore income, expenses & financing

Low confidenceNegative cash flow

1 / 10

531 Gatlin Dr

Gatlinburg, TN

5 beds3 baths2,808 sqftListed 9d ago

Asking price

$935,000

Cash-on-cash

-5.7%

Monthly cash flow

-$1,409

Est. annual revenue

$78,517

Occupancy

61%

Year 1 ROE

5.8%

Cap rate

4.7%

Year 1 tax shield

$60.8K

Explore income, expenses & financing

Est. land %Negative cash flow

1 / 10

527 New Venture Way

Sevierville, TN

4 beds4 baths3,086 sqftListed 5d ago

Asking price

$1,150,000

Cash-on-cash

-10.2%

Monthly cash flow

-$3,081

Est. annual revenue

$77,614

Occupancy

59%

Year 1 ROE

1.4%

Cap rate

3.3%

Year 1 tax shield

$84.9K

Explore income, expenses & financing

Negative cash flow

1 / 6

527 River Place Way Unit 343

Sevierville, TN

3 beds3 baths1,680 sqftListed 6d ago

Asking price

$559,000

Cash-on-cash

-12.6%

Monthly cash flow

-$1,696

Est. annual revenue

$41,013

Occupancy

49%

Year 1 ROE

0.0%

Cap rate

2.8%

Year 1 tax shield

$26.7K

Explore income, expenses & financing

Negative cash flow

2107 Jeans Way

Sevierville, TN

2 beds2 baths1,342 sqftListed 9d ago

Asking price

$619,900

Cash-on-cash

-8.4%

Monthly cash flow

-$1,409

Est. annual revenue

$45,656

Occupancy

61%

Year 1 ROE

2.8%

Cap rate

3.7%

Year 1 tax shield

$50.1K

Explore income, expenses & financing

Negative cash flow

1 / 10

508 Westland Dr

Sevierville, TN

3 beds1.5 baths1,485 sqftListed 3d ago

Asking price

$375,000

Cash-on-cash

-8.8%

Monthly cash flow

-$940

Est. annual revenue

$28,029

Occupancy

53%

Year 1 ROE

1.9%

Cap rate

3.5%

Year 1 tax shield

$36.4K

Explore income, expenses & financing

Negative cash flow

1 / 10

741 Chestnut Dr

Gatlinburg, TN

2 beds2.5 baths3,105 sqftListed 8d ago

Asking price

$1,199,000

Cash-on-cash

-12.5%

Monthly cash flow

-$3,618

Est. annual revenue

$70,424

Occupancy

69%

Year 1 ROE

0.1%

Cap rate

2.8%

Year 1 tax shield

$82.6K

Explore income, expenses & financing

Low confidenceNegative cash flow

1 / 10

2540 White Timberlake Dr

Sevierville, TN

2 beds2.5 baths1,150 sqftListed 6d ago

Asking price

$385,000

Cash-on-cash

-7.7%

Monthly cash flow

-$823

Est. annual revenue

$32,093

Occupancy

54%

Year 1 ROE

3.3%

Cap rate

3.9%

Year 1 tax shield

$38.7K

Explore income, expenses & financing

Est. land %Negative cash flow

1 / 10

2793 Dogwood Dr

Sevierville, TN

3 beds2 baths1,857 sqftListed 6d ago

Asking price

$875,000

Cash-on-cash

-8.2%

Monthly cash flow

-$1,911

Est. annual revenue

$59,898

Occupancy

77%

Year 1 ROE

3.2%

Cap rate

3.8%

Year 1 tax shield

$66.2K

Explore income, expenses & financing

Low confidenceNegative cash flow

1 / 10

2081 Kerr Rd

Sevierville, TN

3 beds3.5 baths3,960 sqftListed 9d ago

Asking price

$925,000

Cash-on-cash

-5.4%

Monthly cash flow

-$1,319

Est. annual revenue

$76,829

Occupancy

64%

Year 1 ROE

6.1%

Cap rate

4.8%

Year 1 tax shield

$57.5K

Explore income, expenses & financing

Showing 73–96 of 109 deals