Beautiful Cabin in The Stunning Smoky Mountains! *Seasonal Mountain View*

$223,900
2
2
1,160
sq. ft.
$193
per sq ft
Heated sq ft: 1,160 sq ft
Avg Nightly Rate: $139
Home Legally Sleeps: 6
Occupancy Rate: 13 weeks
Annual Gross Income : 11000
Annual Net Operating Income : 3000
Property Type: Detached Single Family Home (Villa, Cabin, Cottage)
Ownership Type: Full (100%)
Seasoned Short Term Rental: Yes
Furnishings Included: Yes
For Sale By: Broker
Seller Financing: No
Niche: Glamping, Mountain, Nature, Pet Friendly
New Construction: Inquire
Days on Vrolio: 79

Property Description

Come Visit The Cosby Great Smoky Mountains Entrance, This Cabin is rated 5-stars on Airbnb! Motivated Seller & Quality Rental - Perfect Fit. Ready To Be Your Next Over-Night Rental, Lots Of Outdoor Space, Fully-Furnished with an Open Floor Plan & 2 private Suites. Stunning Cedar walling all throughout with beautiful hardwood floors & Tiled flooring in bathrooms. Secluded Space with an Easy-Drive from the Highway! Large, Stained Decks on Front & Back can be accessed by two french doors including access from master bedroom. Great Outdoor Space with Covered Pavilion & Landscaped Look Sold fully-furnished except for a few personal items in the cabin. Theee is a new HVAC system as of 2017 (valued at $6000); Cabin, Deck & outbuildings were stained in 2017 as well. There is also a Reverse Osmosis water filtration system built into the kitchen sink ($1700 value). The workshop has a propane heating system inside, and room for an air conditioning window unit. Seller's Just Began Renting It Out in The Last 8 Months. This Property has an attached two-car covered parking area, with plenty of extra parking. Located on a mountainside with a seasonal mountain view & lots of space. The shelving, pegboards and workbench will stay in the Workshop.

Presented by:
Agent:
Ruth Blue
Exit Tn Realty Pros, LLC
Seller Financing
No
Distress Sale
None
Seller Financing Terms
Seasonal Nightly Rates
High: 250
Low: 99
Peak: 250
Special Event: 139
Avarage: 139.00
Furniture Age
20
Est Value of Furnishings
$1,500
Peak & High Seasons
March, June, July, September, October, November, December
Ownership Percentage
Full (100%)
Qualifies for foreign national visa
Not sure
Reason for Selling
Foreign national buyer restrictions from government?
Not sure
Gross Annual Income
11000
Net Operating Income
3000
Stories
1
Additional Indoor Rooms
Detached Garage for No car, Multiple Master Suites, Other
Appliances
Dryer, Electric appliances, Oven, Refrigerator, Washer
Heating/Cooling
Central A/C (gas or electric), Central Heat (gas or electric), Other
Floor Coverings
Laminate Wood, Real Hardwood, Tile, Other
Security
No
Security Description
Half Baths
Inquire
Master Suite(s)
Inquire
Energy Efficiency
Year built
2004
Outdoor Features
Deck, Detached Garage, Other
View
Mountain, Wooded Area, Other
Backyard Exposure
North
Lot Size
This lot has a seasonal mountain view!
Community Features
Not Located Inside Community
Tax Amount/Year
Inquire
CDD Amount
Inquire
Neighborhood
Inquire
Deed Restricted Community
No
Interview Required
No
Neighborhood Amenities
Not Located Inside Community
Mandatory HOA
Inquire
Home Legally Sleeps:
6
Onsite Parking
You have plenty of free parking on the property.
Neighborhood Association STR Rules
Inquire
Municipality STR Rules
No restrictions documented by owner. Verification recomended
Transferrable Permit or License
Yes, Transfers to new owner
Rental Tax Info
$12.75
Minimum Nightly Rental
No Minimum
Rental Length Requirement
No Restriction
Has Rental History
Yes
Established Rental History
1 Year
Occupancy Rate
13
Being Sold with Bookings
Inquire
Caretaker Info
InquireCaretaker cannot stay and oversee the property
Bookings Placed By
Owner
Managed By
Owner
Management Bookings Percentage
Inquire
Caretaker Bookings Percentage
Inquire
Paid Booking History
Yes
Future Booking Calendar
Management Fees
Inquire
Caretaker Fees
Inquire
Sold with Marketing Collateral
No
Manager Cancellation Policy
 
  •  
Credit Card Fee
Inquire
Cleaning Fee
Inquire
Licesnes & Permits (Annual)
Inquire
Advertising & Tech Costs (Annual)
Inquire
Yard & Pest Control (Annual)
Inquire
Pool & Spa Maintinence (Annual)
Inquire
Electricity (Annual)
Inquire
Water/Sewer (Annual)
Inquire
Cable/Interbet (Annual)
Inquire
Accounting Fee (Annual)
Inquire
Property Taxes (Annual)
Inquire
Homeowner's Insurance (Annual)
Inquire
Short Term Rental Insurance Rider (Annual)
Inquire
CDD Fee (Annual)
Inquire
Annual Homeowner's Association Dues
Inquire
Additional Membership Fees (Annual)
Inquire
Acquisition
Purchase price
Closing costs
Home Inspection
Furniture & Interiors Package
Rehab Work Estimates
Other
Total Capital Investment

RECALCULATE
Income
Average Nightly Rent

Weekly Rent

Potential Annual Rent

Weeks Rented (of 52)

Additonal Net Revenue Streams

Effective Gross Revenue

Effective Gross Rent

RECALCULATE
Variable Expenses (Annual)
Management Rental Commission (%)

Management Rental Commission Annually ($)

Credit Card Fee (%)

Credit Card Fee Annually ($)

Cleaning Fee ($ per rented wk)

Cleaning Fees Annually

Booking Site Service Fees (%)

Booking Site Service Fees ($)

Management Fee ($ per mo)

Management Fee Annually

Additonal Nightly Insurance Policy ($ per night)

Additonal Nightly Insurance Policy Annually

Sales, Bed, Resort, Tourist Tax (%)

Sales, Bed, Resort, Tourist Tax Annually ($)

RECALCULATE
Fixed Expenses (Annual)
Annual Permits/Licences

Advertising & Tech Costs

Yard and Pest Control

Pool Maintenance

Electricity

Water/Sewer

Cable/Internet

Accounting

Property Taxes

Homeowner's Insurance

Short Term Rental Insurance Rider

CDD fee

Annual Homeowners Association Dues

Additional Membership Fees

Maintenance Reserves/Supplies

Other

Fixed & Variable Expenses

RECALCULATE
Loan
Down Payment (%)

Down Payment (Capital Investment)

Loan Amount

Interest Rate

Amortization (Loan Years)

Monthly Payment

Annual Debt Service

RECALCULATE
Returns
Average Monthly Cash Flow

Annual Cash Flow

Cash-on-Cash Return

Annual Occupancy to Break Even

Break-Even Occupancy (Weeks)

Net Operating Income (NOI)

Cap Rate (ROI)

RECALCULATE

User understands this calculator is deemed reliable but not guaranteed. Vrolio makes absolutely no guarantees on returns or income. User should do their own due diligence and verify all data before making a purchasing decision. User understands that this is an educational tool only. We therefore accept no liability arising from any reliance made by any user or person to whom this information is made available to. Please use this tool at your own discretion and use caution always before buying any real estate investment.

LOCATION MAP VIEW

Listing Source: Exit Tn Realty Pros, LLC, 7144785076

The information featured here is supplied by third party resources. In some cases the owner directly will supply the data and in other cases third party listing sources. While we do everything in our power to ensure the information is as accurate as possible but we can in no capacity, guarantee the information sourced here is 100% accurate. All users should do their own due diligence and further research before engaging in a property purchase based on the data and information provided here. It is deemed reliable but not guaranteed. In many cases the information may not be verified further than the source that provided it to us. This includes all data and information shown about the properties, locations, regulations and any other details found here. Vrolio does not own, manage and is not in any way associated with in a real estate transaction capacity any of the properties shown here. Images are subject to copyright from owner and photographer. We do not own any of the images provided here. We therefore accept no liability arising from any reliance made by any reader or person to whom this information is made available to. You must perform your own research and seek independent professional advice before making any decision to purchase or invest in a property.