Gatlinburg Riverfront Modern Cabin

This property is well-positioned for short-term rental investors seeking a high-yield, low-maintenance asset in a prime Gatlinburg location. The combination of riverfront access, modern construction, and consistent guest demand (as evidenced by strong reviews and repeat bookings) supports the income projections. The underwriting model, based on a 67% occupancy rate and $809 ADR, suggests robust cash-on-cash returns, making this suitable for investors prioritizing income and operational simplicity. The primary caveat is that returns are highly dependent on maintaining current occupancy and rate levels in a competitive market.

Gatlinburg, TN is a well-established short-term rental market, driven by year-round tourism and proximity to the Smoky Mountains. Modern, larger cabins with strong guest amenities are in demand, and this property’s riverfront location and high guest ratings position it competitively. The market remains attractive for STR investors, though ongoing regulatory and competitive pressures warrant monitoring.

The property is located just minutes from downtown Gatlinburg, offering guests convenient access to local attractions while providing a private, scenic riverfront setting. The area is characterized by a mix of vacation rentals and residential homes, appealing to families and groups seeking both relaxation and proximity to entertainment. Conclusions about neighborhood-specific demand are high-confidence given the property’s review history and location.

At a $1,299,000 purchase price, underwriting projects a monthly expected income of $16,487 and cash flow of $5,865, assuming a 67% occupancy rate and $809 ADR. The model uses a 20% down payment, 6.4% interest rate, and 25% expense ratio, resulting in a projected 27.1% cash-on-cash return. These figures are high-confidence, but are sensitive to occupancy and nightly rate performance; investors should confirm that historical trends are sustainable and that expense assumptions align with actual operating costs.