30 photos
Prospect analysisArchived

1123 Towering Oaks Dr

Asking$539,900

Sevierville · Sevierville, TN · 2 bd · 2 ba · 1,448 sq ft · Built 2006

Underwritten as a short-term rental

Secluded 2-bedroom cabin in Sevierville with strong short-term rental cash flow potential and resort amenities.

This property offers a private, wooded setting with a well-maintained cabin designed for up to eight guests, and is positioned for high cash-on-cash returns based on current underwriting. Income projections are supported by high-confidence STR assumptions, though ongoing performance will depend on sustained demand and operational execution.

Est. ADR
$336
Est. occupancy
62%
Gross rev / mo
$6,336
Cash-on-cash
22.8%

Airfolio market estimates · 20% down · detail in the underwriting panel.

Investment thesis

This cabin presents an attractive opportunity for investors seeking exposure to the Sevierville STR market, leveraging its privacy, guest capacity, and resort amenities to drive occupancy and nightly rates. The property is well-suited for families and groups visiting the Smoky Mountains, with proximity to major attractions enhancing its rental appeal. Underwriting indicates robust cash flow and a high cash-on-cash return, assuming continued demand and effective management. The primary caveat is that returns are sensitive to occupancy and ADR assumptions, and investors should confirm STR regulations and operational logistics during diligence.

Highlights

  • 2 bedrooms, 2 bathrooms, 1,448 sqft cabin
  • Built in 2006 and well maintained
  • Sleeps up to 8 guests with loft and sleeper sofa
  • Private wooded setting at end of road
  • Resort amenities include swimming pool access
  • Hot tub and pool table for guest appeal
  • Proximity to major Sevierville and Pigeon Forge attractions
  • High-confidence underwriting with strong projected cash flow

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 this location
Returns are sensitive to occupancy and ADR assumptions
Seasonal demand fluctuations may impact income consistency
Older cabin may require ongoing maintenance
Competition from newer or larger cabins in the area could pressure pricing
Operational complexity with high guest turnover and self-management

Market

Sevierville, TN is a well-established short-term rental market, benefiting from proximity to the Smoky Mountains and major tourist attractions. The property type—a 2-bedroom cabin with resort amenities—aligns with strong regional demand for family and group accommodations. Market fundamentals support the STR strategy, though performance will depend on continued tourism and competitive positioning.

Neighborhood

The property is situated in a wooded, secluded area within a resort community, offering privacy and access to shared amenities. Guest appeal is enhanced by the tranquil setting and proximity to popular attractions, making it attractive for vacationers seeking both relaxation and convenience. Conclusions about neighborhood-specific demand are high-confidence given the area's established STR activity.

Underwriting notes

At a list price of $539,900, underwriting projects a monthly expected income of $6,336 and cash flow of $2,051, with a 22.8% expected cash-on-cash return. These figures assume a 62% occupancy rate, $336 ADR, 25% expense ratio, and 20% down payment at a 6.4% interest rate. The analysis is high-confidence, but returns are sensitive to occupancy and nightly rate assumptions, and investors should confirm all operational and regulatory factors during diligence.

Sign up free to adjust these assumptions and save your own underwriting.

Figures are Airfolio market estimates modeled from listing, record, and market data, not investment advice · Analysis Jul 27, 2026.
Airfolio is a product of Trusty Labs, Inc. · CA DRE #01527508

Prospect analyses and a concierge for short-term-rental investors.

We’ll send Today’s Deal Flow twice a week — underwritten opportunities, filtered to your markets. Unsubscribe anytime.

Airfolio is a product of Trusty Labs, Inc., a licensed California real estate brokerage · CA DRE #01527508. Concierge introductions to agents, lenders, and property managers are referrals, and Trusty Labs may receive referral fees. Revenue and return figures are Airfolio market estimates from public records, listing data, and market modeling, not offers, appraisals, or investment advice. Verify all figures independently.
© 2026 Trusty Labs, Inc.
548 Market St PMB 40276, San Francisco, CA 94104-5401