2239 Cub Cir Sevierville, Tennessee

5 bed • 4 bath • 15 guests

Monthly Rent

$147,688

Median of 25 comps selected by Morgan, creator of this analysis.

$20k

$120k

$215k

$320k


High Camp - Indoor pool & mountain views	$317,980	$221,848	$1,854	47%	5	16	92	12	8	$0	✅	✅	❌	Yes / Yes	❌	⭐️ 4.98 (59)	Profile
Mountain Spring Pigeon Forge Pool Cabin	$228,675	$181,653	$1,905	32.9%	5	12	41	6	5	$495	✅	✅	✅	Yes / Yes	❌	⭐️ 5 (13)	Profile
Luxury cabin in Pigeon Forge Hot Tub and Mountain View Gameroom	$223,186	$176,894	$1,923	31.8%	5	12	40	5	7	$0	✅	❌	❌	Yes / Yes	❌	⭐️ 2.5 (53)	—
Treetop Treasure with Fire Pit Game Rm Bball A+ Views Swings Yard Desk EV	$215,490	$145,886	$1,019	58%	5	17	73	5	5	$0	❌	❌	❌	Yes / Yes	❌	⭐️ 2.5 (81)	—
Treetop Treasure~Fire Pit~Game Rm~Bball~Swings~EV	$203,037	$137,728	$972	57.2%	5	16	73	9	5	$389	❌	✅	✅	Yes / Yes	❌	⭐️ 4.98 (85)	Profile

Loading amenity revenue opportunities

Seasonality

Break-even

$9,779/mo

Avg profit / month

$1,451/mo

Best profit month

Jul $9,253

Revenue Appreciation

Cash on Cash Return

165.06%

Payback Period Days