120 Daryl Way
About This Property
Inside, the cabin blends classic mountain character with updated finishes, featuring beautiful hardwood flooring, a spacious living area with cathedral ceilings and gas fireplace, and an open loft with arcade game and pool table overlooking the main living space. The lofted third bedroom with sitting area with arcade game currently offers additional sleeping/entertaining space along with a pool table and multi arcade game system, giving guests plenty of room to spread out and a private balcony. Two main-level bedrooms, two full baths, a well-equipped kitchen, and convenient laundry area complete the interior.
The outdoor spaces are where this property truly stands apart. Fully covered wrap around deck, a bubbling hot tub, peaceful lake views, over an acre of land, a hammock for relaxing, outdoor entertainment area to play cornhole, and a private floating boat dock with deck space create the type of guest experience that can help an overnight rental stand out from the competition. Spend the day boating, swimming, fishing, relaxing by the water, or simply enjoying the privacy and natural surroundings of this East Tennessee lake retreat.
Located within Douglas Lake Resort, owners and guests also have access to the community pool, clubhouse, and boat ramp. When you're ready to venture out, Sevierville, Pigeon Forge, Gatlinburg, Dollywood, dining, shopping, and the Great Smoky Mountains are all within driving distance. A rare opportunity to own a remodeled, fully furnished lakefront cabin that offers both the lifestyle of a waterfront vacation home and the features today's Smoky Mountain rental guests are searching for. Check out the 3D tour and video!
Listed By
Payment Calculator
Your Estimated Monthly Payment
Cap Rate Calculator
What does this mean?
Based on our analysis, the cap rate of this property is 1.25%. A negative cap rate indicates that the property might not be feasible as an income-producing asset. The median cap rate for a near zip code 11238 is 4.23%.
How much can I actually make?
Actual monthly rental income may vary between $4,760 and $7,140 depending on unit-specific characteristics. You can change the amount using the slider to further explore.
How is cap rate calculated?
Cap Rate = Net Operating Income (NOI) / Property Asset Value.
When calculating the cap rate, we assume 100% occupancy. Leverage (mortgage) is not considered.
Cap Rate provided by RealtyHop and RentHop, learn more about cap rate here.
Price History
| Date / Event | Date | Event | Price |
|---|---|---|---|
| Sep 18, 2026 | In contract | - | |
| In contract | |||
| Sep 8, 2026 | Price Decreased |
$639,900
↓ $10K
(1.5%) | |
| Price Decreased | |||
| Aug 18, 2026 | Listed by Tennessee Elite Realty | $649,900 | |
| Listed by Tennessee Elite Realty | |||
| Jul 19, 2023 | No longer available | - | |
| No longer available | |||
| Jul 1, 2023 | Price Decreased |
$649,000
↓ $26K
(3.8%) | |
| Price Decreased | |||
Phone: 425-283-2930
Address: 335 Madison Avenue, New York, NY 10017