Gatlinburg / Pigeon Forge short-term rental deals, page 5

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

Est. land %Negative cash flow

1 / 10

1334 Reedmont Way

Sevierville, TN

3 beds2.5 baths2,308 sqftListed 6d ago

Asking price

$939,820

Cash-on-cash

-12.6%

Monthly cash flow

-$3,063

Est. annual revenue

$55,618

Occupancy

62%

Year 1 ROE

-0.8%

Cap rate

2.6%

Year 1 tax shield

$64.1K

Explore income, expenses & financing

High HOANegative cash flow

1 / 10

1130 Ski View Dr Unit 315

Gatlinburg, TN

3 beds3 baths1,815 sqftListed 7d ago

Asking price

$849,900

Cash-on-cash

-15.0%

Monthly cash flow

-$3,335

Est. annual revenue

$44,298

Occupancy

66%

Year 1 ROE

-3.4%

Cap rate

1.8%

Year 1 tax shield

$54K

Explore income, expenses & financing

Est. land %

1 / 10

1941 Bluff Mountain Rd

Sevierville, TN

3 beds2 baths1,800 sqftListed 9d ago

Asking price

$125,000

Cash-on-cash

51.0%

Monthly cash flow

$2,369

Est. annual revenue

$57,608

Occupancy

58%

Year 1 ROE

59.2%

Cap rate

29.2%

Year 1 tax shield

$14.1K

Explore income, expenses & financing

Est. land %Negative cash flow

1 / 10

651 Longbow Way

Pigeon Forge, TN

3 beds3 baths2,150 sqftListed 9d ago

Asking price

$1,150,000

Cash-on-cash

-15.1%

Monthly cash flow

-$4,453

Est. annual revenue

$46,313

Occupancy

64%

Year 1 ROE

-3.2%

Cap rate

1.8%

Year 1 tax shield

$70K

Explore income, expenses & financing

Negative cash flow

1 / 10

954 Pawnee Ct

Sevierville, TN

3 beds2 baths2,288 sqftListed 7d ago

Asking price

$575,000

Cash-on-cash

-10.2%

Monthly cash flow

-$1,581

Est. annual revenue

$37,378

Occupancy

48%

Year 1 ROE

1.1%

Cap rate

3.2%

Year 1 tax shield

$44.5K

Explore income, expenses & financing

Negative cash flow

1 / 10

3502 Lillie Blvd

Sevierville, TN

2 beds1 bath2,018 sqftListed 2d ago

Asking price

$845,000

Cash-on-cash

-13.7%

Monthly cash flow

-$2,990

Est. annual revenue

$40,071

Occupancy

61%

Year 1 ROE

-1.9%

Cap rate

2.2%

Year 1 tax shield

$59.8K

Explore income, expenses & financing

Low confidenceNegative cash flow

1 / 10

544 Kings Hills Blvd

Pigeon Forge, TN

7 beds3.5 baths5,228 sqftListed 3d ago

Asking price

$1,100,000

Cash-on-cash

-8.3%

Monthly cash flow

-$2,465

Est. annual revenue

$75,569

Occupancy

48%

Year 1 ROE

3.0%

Cap rate

3.8%

Year 1 tax shield

$80.9K

Explore income, expenses & financing

Low confidenceNegative cash flow

1 / 10

1720 Mountain Dr

Sevierville, TN

3 beds3.5 baths3,206 sqftListed 4d ago

Asking price

$765,000

Cash-on-cash

-7.0%

Monthly cash flow

-$1,440

Est. annual revenue

$58,676

Occupancy

73%

Year 1 ROE

4.3%

Cap rate

4.2%

Year 1 tax shield

$56.4K

Explore income, expenses & financing

Low confidenceNegative cash flow

1 / 10

1339 Rippling Waters Cir

Sevierville, TN

3 beds2 baths2,552 sqftListed 8d ago

Asking price

$710,000

Cash-on-cash

-13.1%

Monthly cash flow

-$2,468

Est. annual revenue

$37,249

Occupancy

51%

Year 1 ROE

-1.6%

Cap rate

2.3%

Year 1 tax shield

$37.6K

Explore income, expenses & financing

Low confidenceEst. land %Negative cash flow

1 / 10

2154 Aaron Ct

Sevierville, TN

3 beds3 baths2,269 sqftListed 6d ago

Asking price

$699,900

Cash-on-cash

-12.1%

Monthly cash flow

-$2,251

Est. annual revenue

$37,139

Occupancy

40%

Year 1 ROE

-0.6%

Cap rate

2.6%

Year 1 tax shield

$48.4K

Explore income, expenses & financing

Low confidenceNegative cash flow

1 / 10

1032 Powder Springs Rd

Sevierville, TN

3 beds2.5 baths2,324 sqftListed 7d ago

Asking price

$425,000

Cash-on-cash

-10.2%

Monthly cash flow

-$1,217

Est. annual revenue

$28,615

Occupancy

39%

Year 1 ROE

0.6%

Cap rate

3.0%

Year 1 tax shield

$29.3K

Explore income, expenses & financing

Low confidenceNegative cash flow

1 / 10

4659 Wesley Way

Sevierville, TN

3 beds3 baths3,056 sqftListed 3d ago

Asking price

$950,000

Cash-on-cash

-10.3%

Monthly cash flow

-$2,594

Est. annual revenue

$58,063

Occupancy

55%

Year 1 ROE

1.2%

Cap rate

3.2%

Year 1 tax shield

$54.4K

Explore income, expenses & financing

Low confidenceNegative cash flow

1 / 10

1842 Chapel Rd

Sevierville, TN

3 beds3 baths4,275 sqftListed 8d ago

Asking price

$825,000

Cash-on-cash

-14.7%

Monthly cash flow

-$3,180

Est. annual revenue

$37,160

Occupancy

52%

Year 1 ROE

-3.1%

Cap rate

1.8%

Year 1 tax shield

$64.1K

Explore income, expenses & financing

Showing 97–109 of 109 deals