1316 Pine Trail
About This Property
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 |
|---|---|---|---|
| Oct 30, 2025 | Sold | ||
| Sold | |||
| Sep 26, 2025 | Listed by MG Rise Real Estate Group | $669,000 | |
| Listed by MG Rise Real Estate Group | |||
| |||
|
Prime investment opportunity in the Smokies! This 2 BR-3BA + Bonus Room sleeping 10 -- offers over 2,200 sq. ft. across three levels, ideally located between Pigeon Forge and Gatlinburg. With a rental history of $70,000 in 2024, this property is already performing as a strong short-term rental. Guests love the cozy, wooded setting, multiple decks, and access to a peaceful pond, while still being just minutes from top attractions. The cabin has been thoughtfully updated, minimizing start-up costs and making it truly turn-key for investors. Whether you're looking to expand your portfolio or secure a reliable income-producing property in one of the most desirable vacation rental markets, this cabin checks every box.
| |||
| Jan 25, 2024 | Listed by Prime Mountain Properties | $699,000 | |
| Listed by Prime Mountain Properties | |||
| Nov 24, 2023 | Listed by Tennessee Elite Realty | $799,000 | |
| Listed by Tennessee Elite Realty | |||
| | |||
|
Explore this extraordinary log cabin nestled perfectly between Pigeon Forge and Gatlinburg in the highly sought-after overnight rental haven of Sky Harbor. Immerse yourself in tranquility across all three levels of expansive decking. This property stands as an exceptional investment or a cherished second home for serene mountain retreats. Step into the main level, where soaring ceilings and abundant windows bathe the space in natural light. The kitchen offers captivating views of ''Lake Nokomis,'' complemented by a private Fishing Dock. Each of the three floors features a spacious bedroom and full bathroom, comfortably accommodating up to 12 guests. The upstairs landing transforms into a cozy movie area, while the bottom level reveals an oversized game room, Wet Bar, and kitchenette. The first-floor deck boasts a rejuvenating hot tub, creating the perfect spot to unwind. Furthermore, a Reverse Osmosis water filtration system ensures pure water quality. This captivating property comes fully furnished, presenting a turnkey haven for your mountain adventures.
| |||
| Jan 8, 2023 | Listed by Tennessee Elite Realty | $785,000 | |
| Listed by Tennessee Elite Realty | |||
| | |||
|
Check out the large custom built log cabin, conveniently located between Pigeon Forge & Gatlinburg, in the highly desirable overnight rental area of Sky harbor. Enjoy the serenity from all THREE levels of decking. Incredible investment opportunity, projections of $100k+/year for overnight rental, or make this your second home for those peaceful mountain getaways. As you enter the cabin on the main level, take in the high ceilings and multitude of large windows that provide plenty of natural sunlight. Kitchen overlooks " Lake Nokomis" (a small fishing area) From your deck head down to the water to your own Fishing Dock. There is a spacious bedroom and full bathroom all 3 floors. Currently set up to sleep 12 guests. The upstairs landing is set up as a movie area. The bottom level features and oversized game room with pool table, arcade game, and wet bar with kitchenette. Hot tub is located on first floor deck. Reverse Osmosis water filtration system is in place. All furniture and furnishings will convey. Rental Income 2021 May to Dec $90,786 YTD 2022 - $81,313 Youtube link -https://youtu.be/zkTr-s3s9Cc Link to Airbnb - https://abnb.me/FD5eeAKZqwb
| |||
Phone: 425-283-2930
Address: 335 Madison Avenue, New York, NY 10017