2087 Kerr Rd
About This Property
Third-party STR modeling and underwriting indicate projected gross annual revenue potential reaching approximately $122,000 under optimized operations, while the financial analysis itself was intentionally structured using more conservative revenue assumptions. Investment modeling also incorporated built-in maintenance reserves, CapEx allocations, and improvement budgeting to account for long-term operational sustainability rather than relying on inflated performance projections. Internal stress-test analysis passed across key operational metrics, including revenue sensitivity, reserve structure, and occupancy assumptions, creating a stronger overall risk-adjusted investment profile.
Unlike many cabins that rely solely on sleeping capacity, 2087 Kerr Rd delivers a true guest experience asset with the amenities, scale, and entertainment features that continue outperforming standard inventory throughout Sevier County. Buyer to independently verify all STR projections, permitting, operating expenses, and future revenue performance. More information available regarding the analysis upon request.
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 11, 2026 | Temporarily off market | - | |
| Temporarily off market | |||
| Jul 3, 2026 | Listed by Keller Williams Realty - Knox Premier Prop | $749,000 | |
| Listed by Keller Williams Realty - Knox Premier Prop | |||
| |||
|
2087 Kerr Rd delivers the type of Smoky Mountain STR experience today's market is aggressively chasing. Positioned minutes from the Parkway while still capturing the privacy and mountain atmosphere guests expect, this nearly 4,000 square foot cabin combines scale, entertainment, and high-demand amenities into a layout built for premium group travel. Featuring 3 bedrooms, 3.5 baths, an indoor pool, theater/media space, expansive gathering areas, and multiple levels of outdoor living with mountain views, the property was designed to drive both occupancy and guest retention in one of the nation's strongest vacation rental markets. Third-party STR modeling and underwriting indicate projected gross annual revenue potential reaching approximately $122,000 under optimized operations, while the financial analysis itself was intentionally structured using more conservative revenue assumptions. Investment modeling also incorporated built-in maintenance reserves, CapEx allocations, and improvement budgeting to account for long-term operational sustainability rather than relying on inflated performance projections. Internal stress-test analysis passed across key operational metrics, including revenue sensitivity, reserve structure, and occupancy assumptions, creating a stronger overall risk-adjusted investment profile. Unlike many cabins that rely solely on sleeping capacity, 2087 Kerr Rd delivers a true guest experience asset with the amenities, scale, and entertainment features that continue outperforming standard inventory throughout Sevier County. Buyer to independently verify all STR projections, permitting, operating expenses, and future revenue performance. More information available regarding the analysis upon request.
| |||
| Mar 20, 2026 | Listed by Sevier-LPT Realty | $749,000 | |
| Listed by Sevier-LPT Realty | |||
| Feb 5, 2024 | Listed by Century 21 MVP | $999,000 | |
| Listed by Century 21 MVP | |||
| |||
|
Attention: Investors Dream! Imagine owning a real log cabin in the Smoky Mountains, one of the Top places to own investment real estate, then throw on top of that a coveted panoramic long-range MOUNTAIN VIEWS of said Smoky Mountains from every room and the decks, and then toss in a dedicated MOVIE THEATER with Projector and Huge Screen. Then Heap on top of that an Amazing INDOOR POOL. This cabin is so unique and full of onsite amenities guests may never want to leave. Location is easy to get to. The floor plan features 3 large bedrooms each with their own fully appointed baths and two of which have jacuzzi tubs, and did we mention mountain views from each one. There is a half bath as well and plenty of gaming areas and a large Living room with dual sleeper sofas and gas fireplace. Finally, climb to the eagle's nest at the top of the cabin and take in the nearly 360-degree panoramic views of the Smoky Mountains and Douglas Lake. This cabin is called Galaxy Splash for all the star gazing to be seen from the observation room to the canon balling in the indoor pool. What a Dream come true. Book your showing today.
| |||
| Jun 9, 2023 | Listed by Colonial Real Estate, Inc | $1,070,500 | |
| Listed by Colonial Real Estate, Inc | |||
| |||
|
Great investment cabin located near Douglas Lake and minutes from downtown Sevierville on a quiet country road. This 3600+ square foot cabin has 3 master suites. Main floor features open floor plan with the first master suite and large living area with a cozy fireplace. Off the spacious kitchen is a deck with a view of the mountains, perfect to relax with a cup of coffee. The second level includes a game room, large theater room with comfortable seating, 2 master suites, and decks on the front and back of the cabin. The third floor cupola offers additional views of Douglas Lake and the Smoky Mountains along with star gazing at night. The lower level is the star attraction with a private indoor pool and half bath. With 3 master suites and 2 sleeper sofas, this fully furnished cabin can sleep 10. Take advantage of this investment opportunity by scheduling an appointment today to view this cabin.
| |||
Phone: 425-283-2930
Address: 335 Madison Avenue, New York, NY 10017