30 photos
Prospect analysisArchived
Sevierville Mountain View Cabin Portfolio
Asking$1,174,000
Sevierville, TN
Sevierville · 3 bd · 6 ba · 3,245 sq ft · Built 2006
Underwritten as a short-term rental
Two-cabin STR portfolio in Sevierville with panoramic mountain views, strong guest ratings, and proven rental income history.
This offering combines two deeded cabins with active STR permits, a robust rental track record, and high guest satisfaction, positioned in a high-demand Smoky Mountain market. Underwriting metrics indicate strong cash flow and cash-on-cash returns, though performance is sensitive to occupancy and rate assumptions.
Est. ADR
$848
Est. occupancy
65%
Gross rev / mo
$16,766
Cash-on-cash
34.2%
Airfolio market estimates · 20% down · detail in the underwriting panel.
Investment thesis
This property presents a compelling opportunity for investors seeking scale and operational efficiency in the Smoky Mountains STR market. The dual-cabin setup, with a combined sleeping capacity for large groups, caters to both family and group travel segments, enhancing booking flexibility and revenue potential. The portfolio's recent gross rental income and high guest ratings support the income assumptions, and recent capital improvements reduce near-term maintenance risk. The primary caveat is the premium pricing relative to recent comparable sales, which places pressure on continued high occupancy and ADR performance to justify returns.
Highlights
- Two deeded cabins sold together as a portfolio
- Active STR permits in place
- 3 bedrooms, 2 bonus sleeping rooms, 5.5 bathrooms, and loft
- Combined sleeping capacity up to 18 guests
- Five decks with panoramic mountain views
- Recent gross rental revenue of ~$150K/year
- Recent upgrades: new water heaters, gutters, $25K interior design, deck refinishing, hot tub support
- Airbnb Guest Favorite status with 275 reviews averaging 4.94 stars
Risks
STR permitting: verify local ordinance and zoning allow short-term rental at this address before offering. Not verified.
STR regulations and permitting should be verified for ongoing compliance
Returns are sensitive to occupancy and ADR assumptions; market softening could impact performance
Premium list price relative to recent comparable sales may limit future appreciation or exit flexibility
Operational complexity of managing two units may increase turnover and maintenance demands
Higher-end STRs face competition from newer or larger inventory in the region
Market
Sevierville, TN is a core market for Smoky Mountain short-term rentals, benefiting from strong regional tourism and group travel demand. The property type—a dual-cabin portfolio with high guest capacity—positions it well for both family and group bookings. The market has demonstrated resilience, but performance is closely tied to continued tourism strength and regulatory stability. Confidence in income projections is high given the provided rental history, though future performance should be monitored for shifts in demand or competition.
Neighborhood
The property's panoramic mountain views and proximity to core Smoky Mountain attractions are likely to appeal to vacationing families and groups seeking a scenic, amenity-rich retreat. The residential character and guest experience are supported by high guest ratings and repeat bookings. While detailed location-specific demand signals are limited, the combination of views, amenities, and guest capacity suggests strong ongoing appeal at a moderate-to-high confidence level.
Underwriting notes
At a $1,174,000 purchase price, underwriting projects a monthly expected income of $16,766 and cash flow of $6,699, with a 34.2% cash-on-cash return based on a 20% down payment, 6.4% interest, and 25% expense ratio. These figures are supported by recent gross rental revenue and assume a 65% occupancy rate at an $848 ADR. The investment thesis is highly sensitive to occupancy and ADR; any softening in demand or increased competition could materially impact returns. The absence of management fees in the model assumes self-management or highly efficient operations.
Value context
Airfolio est.Modeled value
$1,174,000
Modeled range
$1,117,648–$1,230,352
Asking
$1,174,000
Asking sits within the modeled range.
Solid: value history · Dashed: 24-month projection with confidence band. Airfolio estimates, not appraisals.
As of Sep 17, 2026 · Modeled from record, listing, and market data. An estimate, not an appraisal.
Sales history
| Date | Event | Price |
|---|---|---|
| Jul 2021 | Sold | $915,000 |
Sign up free to adjust these assumptions and save your own underwriting.