$425,000
Avg. Purchase Price
$175
Avg. Nightly Rate
58%
Avg. Occupancy
mountain
Market Type
Pigeon Forge, home of Dollywood, is a family entertainment destination near the Smokies. The cabin rental market is well-established and growing.
Property Details
$
Financing
%
%
years
Expected Income
$
%
nights
%
Need better revenue assumptions?
Operating Expenses
$
$
$
$
$
%
%
Monthly Cash Flow
-$136
Annual Cash Flow
-$1,634
Cash-on-Cash Return
-1.4%
Cap Rate
5.6%
Break-Even Occupancy
61%
Proceed with caution
Main risk: break-even is 3 pts above modeled occupancy.
Comparing multiple properties?
Compare 5 deals side by side. One-time purchase, $29.
Pigeon Forge STR Market Highlights
- 1Dollywood theme park anchors tourism
- 2Smoky Mountain National Park gateway
- 3Well-established cabin rental market
- 4Family-friendly entertainment district
Seasonality in Pigeon Forge
Summer and fall are peak. Dollywood events drive shoulder season demand. Winter holidays are strong.
Analyze for VRBO Instead
Model this property with VRBO's 5% commission plus processing assumption.
Pigeon Forge STR Regulations
Sevier County is very STR-friendly with minimal regulation.
View Full RegulationsNearby Markets
More Calculators
Furnishing Budget
Planning to furnish? Estimate your setup costs
Co-Host Splitter
Working with a co-host? Calculate fair splits
Airbnb vs Long-Term Rental
Not sure which strategy? Compare Airbnb vs Long-Term
DSCR Calculator
Getting a DSCR loan? Check if you qualify
Arbitrage Calculator
Not buying? Analyze rental arbitrage instead
Frequently Asked Questions
Exploring other markets?
View All MarketsMarket averages are estimates for educational purposes only. See full disclaimer