The deal numbers
Straight from the client deal tracker: what it cost to get in, and what it returns.
- Purchase price$1,375,000
- Down payment$151,250
- Closing costs$10,313
- Design and furnishing$143,106
- Total entry cost$284,044
- Annual cash flow$51,777
- Cash-on-cash return20.65%
The tax position
- Purchase price$1,375,000
- Typical cost seg reclassification25% of price
- Illustrative year-one deduction$343,750
- Illustrative tax reduction at 40%$137,500
An illustration, not this client's return: 25% of price reclassified at a 40% marginal rate, the same assumptions as our calculator. Your number depends on your study, your rate, and meeting the seven day and material participation tests. We are not a CPA firm.
The full story
Victoria came to us wanting scale rather than a starter property. That instinct is right in the Smokies and dangerous everywhere else. Large-group cabins in the Sevierville and Gatlinburg corridor are the highest gross-revenue asset class we underwrite anywhere in the country, because a nine-bedroom cabin is not competing with other rentals, it is competing with hotels that cannot put twenty-six people from the same family under one roof.
They are also the easiest properties in America to overpay for. Sellers of large cabins know exactly what a nine-bedroom with a mountain view books on a good July weekend, and their listing packets are built around that number. The proforma you get handed is almost always assembled from peak-season rates extrapolated across twelve months, which produces a revenue figure the property will never actually hit.
We underwrote this one against actual booked-night data for nine-bedroom inventory in the same corridor, not the seller's spreadsheet. That produced a materially lower revenue expectation than the listing implied, which in turn produced a materially lower number we were willing to pay. The purchase closed at $1,375,000.
The first summer confirmed the model. June produced roughly $38,000 in gross bookings. After management, cleaning, supplies, utilities, insurance, property tax and debt service, about $18,000 went back out, leaving approximately $20,000 in cash flow for the month.
The important caveat, and we say this to every client looking at seasonal mountain inventory, is that a $20,000 June is not a $240,000 year. Smokies cabins earn a disproportionate share of annual revenue between June and October and again over the winter holidays. The underwriting has to be built on the annual shape of the market, not on the best month, or the shoulder season becomes a nasty surprise in year one.
Questions about this deal
How much did Victoria's Sevierville cabin cost?
The purchase price was $1,375,000 for a nine-bedroom luxury cabin in Sevierville, Tennessee.
How much cash flow did the property produce?
Approximately $20,000 in a single month during June peak season, from roughly $38,000 in bookings against about $18,000 in expenses. That is one month on a seasonal property, not one twelfth of an annual figure.
Why buy a nine-bedroom rather than a smaller cabin?
Large-bedroom-count cabins in the Smokies capture family reunions, multi-family trips and corporate retreats that four-bedroom properties cannot bid for. The tradeoff is a much higher purchase price, higher turnover cost, and a market where overpaying is easy because sellers price on peak-season performance.
Related
- Short-term rental market analysis for Sevierville
- The three submarkets compared
- Tennessee short-term rental regulations
- Mountain cabin investing guide
- Vishal, 5BR cabin in Sevierville
- Alfredo & Millie N., 4BR cabin in Sevierville
- Adam S., 4BR cabin in Sevierville
- Krystin, Mountain cabin in Smoky Mountains
- All client case studies
- The full deal tracker
- How the acquisition process works
- Financing a purchase like this
- The design and furnishing playbook
- The tax strategy behind these purchases