Turnkey Short-Term Rental
1707 Willow Trace Court Sevierville, TN 37862
For Sale
$280,000
MULTI_FAMILY - Other - Sevierville, TN
Property Size1,120 SF
Price / SF$250
Days on Market53
Property Features for 1707 Willow Trace Court
General Information
Property type
Residential Multi Family
Property subtype
Other
Zoning
R1
Bedrooms
2
Bathrooms
3
Rooms
Bedroom 2, Bedroom 1, Bathroom 2, Bathroom 1, Bathroom 3, Basement
Basement
Crawl Space
Appliances
Dishwasher, Dryer, Electric Range, Microwave, Refrigerator, Washer
Standard status
Active
APN
073 02101 107
Size
1,120 SF
Taxes and HOA fees
Tax Year
2025
Tax Annual Amount
521
Utilities
Sewer type
Public Sewer
Heating system
Central
Cooling system
Central Air
Water source
Public
Building Details
Year built
2016
Floors in Building
2
Flooring type
Laminate
Building materials
Shake Siding, Stone, Vinyl Siding
Roof type
Composition
Architectural style
Other
Listing Agency:
Century 21 Legacy GP
(865) 436-7121
Listed By:
Thomas Workman · License #379083
(423) 608-0752
Added: Jun 5
Changed: Jul 22
Last Checked: Jul 27 at 11:06AM
MLS# 312163
Copyright © 2026 Great Smoky Mountains Association of Realtors. All rights reserved. All information provided by the listing agent/broker is deemed reliable but is not guaranteed and should be independently verified.
Investment Insights
Based on property information with market context.
Located at 1707 Willow Trace Court in Sevierville, this fully furnished, turnkey cabin/townhome is designed for immediate occupancy or short-term rental use. The home features 2 bedrooms and 2 full bathrooms plus 1 half bathroom, offering a simple, guest-ready layout.
The seller’s public remarks indicate gross earnings over $42,000 for 2023, 2024, and 2025, with the property reported to be on track for 2026. The listing also notes the property is just minutes from Dollywood, The Island in Pigeon Forge, Gatlinburg, and the Great Smoky Mountains National Park.
Zoned R1, this is a for-sale residence income opportunity presented as move-in ready and sold fully furnished.
The seller’s public remarks indicate gross earnings over $42,000 for 2023, 2024, and 2025, with the property reported to be on track for 2026. The listing also notes the property is just minutes from Dollywood, The Island in Pigeon Forge, Gatlinburg, and the Great Smoky Mountains National Park.
Zoned R1, this is a for-sale residence income opportunity presented as move-in ready and sold fully furnished.
Key Highlights
- 2016‑built 2‑bedroom townhome/cabin with 2 full baths and 1 half bath
- Reported gross earnings over $42,000 in 2023, 2024, and 2025 (2026 reported on track in remarks)
- Fully furnished and offered as a move‑in‑ready property in the listing remarks
Financial Insights For Apartment 5plus
Simulate Cap Rate and NOI
NOI Build-Up
- Vacancy
- income lost from leasable area expected to sit empty during the year — subtracted from gross rent.
- EGI (Effective Gross Income)
- gross rent minus vacancy losses — the realistic income before paying operating costs.
- OpEx (Operating Expenses)
- recurring costs to operate the property (property tax, insurance, utilities, maintenance, management) — excludes financing and capital improvements.
- NOI (Net Operating Income)
- income a property generates after operating costs but before financing and taxes.
| Component | $ | $/SF |
|---|---|---|
| Gross rent | $16.8k | $15.00 |
| − Vacancy | −$1.7k | −$1.50 |
| EGI | $15.1k | $13.50 |
| − OpEx | −$6.8k | −$6.08 |
| NOI | $8.3k | $7.43 |
1,120 SF · lease $15.00/SF/yr · vacancy 10.00% · expense 45.00%
Alternative Uses
Best Use
Apartment 5plus
$118.8K
$104.0K – $138.6K
NOI $8,316 @ 7.0% cap · market cap 2.97%
Second Best
—
—
no second resolved use
Theoretical Best
Office A
$472.3K
$413.3K – $551.0K
NOI $33,062 @ 7.0% cap · market cap 11.81%
Zoning and permitted uses should be independently verified with authorities.
Property Analytics
Property Profile
Location Intelligence
Current Use
Frequently Asked Questions
What type of property is this?
Short term rental property - Fully furnished 2-bedroom, 2.5-bath townhome with documented gross earnings exceeding $42,000.
Where is this short term rental property located?
The property is located at 1707 Willow Trace Court Sevierville, TN.
What is the asking price?
The asking price for this property is $280,000.
What are key features of this property?
This property features: 2016‑built 2‑bedroom townhome/cabin with 2 full baths and 1 half bath; Reported gross earnings over $42,000 in 2023, 2024, and 2025 (2026 reported on track in remarks); Fully furnished and offered as a move‑in‑ready property in the listing remarks
