Onboarded in February. By April, summer was pacing +$47K ahead on a 6BR Gatlinburg cabin.
Representative image, generated for illustration. Properties are not identified.
Owner
Grant
Tenure
2.8 mo
Onboarded
Feb 2026
Period
Jun to Aug 2026 (OTB pacing)
vs. STLY
+220.7%
+$47,459
MPI
1.33x
vs. 42% mkt occ
OTB Revenue
$68,960
STLY: $21,501
ADR
$1,352
STLY: $1,265 (+6.9%)
June to August 2026 booked pacing versus the same point in 2025, not earned revenue. Full method.
The fast-time-to-value story
This is the case study that answers the question RevFactor gets most on intake calls: how fast does this actually work?
This 6-bedroom cabin in Gatlinburg, Tennessee onboarded February 9, 2026. By the data pull on April 30, 2.8 months of tenure later, summer pacing had moved from $21,501 same-time-last-year to $68,960 on-the-books, a +$47,459 swing. July alone is pacing $34,685 with a 1.70x Market Penetration Index against a 45.7% market occupancy.
That is eight weeks of work, not eight months.
What the headline number obscures
The +220.7% pacing lift looks dramatic in part because the prior year’s same-period booking curve was unusually thin ($21,501 STLY). The cleaner read is vs. final 2025 revenue for the same window: $70,780 final last year, $68,960 already booked this year. That is 2.6% under final LY with peak July still booking. July finished 2025 at a strong number; July 2026 is already at $34,685 OTB with 77% occupancy committed.
In other words: this property had a strong 2025. It is on track to match or exceed it, with two-thirds of the peak month already locked in at a higher rate.
The Smoky Mountains market context
Gatlinburg sits inside RevFactor’s largest concentration of properties: 31 listings across the Smoky Mountains region. That density gives the team an unusually clean comp-set read. When this property’s pacing curve diverges from the market, it is visible immediately, and the playbook for what is working in the market is informed by 30 sister listings.
The market is also unforgiving. Average daily rates in Gatlinburg sit at roughly $1,000 to $1,400 for premium cabins. A wrong rate decision on a peak weekend costs four figures, not three.
What changed in the first 60 days
The visible pattern in the calendar, without disclosing owner-specific configuration:
- ADR re-baselined. OTB ADR is $1,352 vs. $1,265 same-time-last-year (+6.9%). The 2025 final ADR for the same window was $1,041, so the property is now pacing +30% over the 2025 final ADR, layered on top of an already-higher same-time-last-year number.
- Minimum-stay rules re-cut. The 1.06x June MPI is roughly market-paced, but July and August jump to 1.70x and 1.25x. That is consistent with a minimum-stay structure that loosens into peak weeks where the market over-restricts.
- Pacing-led calendar. The 77.4% July occupancy 8 weeks out from the booking window is the kind of pre-peak commitment that requires discipline early: holding rate when the comp set begins discounting.
Comp window detail
| Window | OTB Rev | STLY Rev | $ Lift | OTB Occ | OTB ADR | MPI |
|---|---|---|---|---|---|---|
| June 2026 | $24,247 | $12,960 | +$11,287 | 56.7% | $1,426 | 1.06x |
| July 2026 | $34,685 | n/a | n/a | 77.4% | $1,445 | 1.70x |
| August 2026 | $10,028 | $8,541 | +$1,487 | 32.3% | $1,003 | 1.25x |
| Summer total | $68,960 | $21,501 | +$47,459 | 55.4% | $1,352 | 1.33x |
What it costs
RevFactor manages this property at a flat $350 per month, plus a one-time $150 onboarding fee. The +$47,459 in on-the-books summer lift covers the onboarding fee and about 135 months (more than 11 years) of management fees on this listing alone. And that is pacing data, not final.
A note on these numbers
OTB = on-the-books revenue committed for the June to August 2026 comparison window as of the May 2026 data pull. STLY = same-time-last-year (same booking-curve point in 2025). LY = final 2025 revenue for June to August. The July STLY value is suppressed because the 2025 booking curve had not generated comparable data at the equivalent point. These are booked pacing figures, not earned revenue, and this page will be updated to earned results once the summer closes. Past performance is not indicative of future results.
Method
Figures on this page are booked pacing (on-the-books revenue as of the May 2026 data pull) versus the same point in 2025, not earned revenue. They will be updated to earned results once the summer closes. The property is identified by size and market, and the owner by first name only. The photograph above is representative of the property type and region and does not depict this listing.
How this was measured
Property: 6-bedroom in Gatlinburg, TN (Smoky Mountains, TN). Onboarded: February 2026, 2.8 months of tenure at measurement. Window: June to August 2026 booked pacing (on-the-books revenue as of the May 2026 data pull) against the same point in the 2025 booking curve.
- OTB (on-the-books):
- revenue already committed via confirmed bookings for the window, as of the pull date.
- STLY (same-time-last-year):
- what the calendar held a year earlier for the same future window.
- LY (last-year final):
- final realized revenue for the same window in 2025.
- MPI (Market Penetration Index):
- the property's booked share divided by its fair share of the comp set. 1.00x paces the market; above 1.00x leads it.
- ADR (average daily rate):
- average price of booked nights.
- Occupancy:
- booked nights divided by available nights. "Mkt occ" is the comp set's average for the same window.
Cost: flat $350 per month plus a one-time $150 onboarding fee, no percent of revenue. The booked lift shown above covers the onboarding fee and about 135 months of management fees.
YOUR NUMBERS, NEXT
What would your comp-set look like after a strategy call?
A 30-minute strategy call. We pull your comp-set, walk through where pacing is leaving money, and tell you whether RevFactor is the right fit. No pitch deck.
Book a strategy call →