2119 Beach Front Drive
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 |
|---|---|---|---|
| Mar 31, 2026 | Sold | ||
| Sold | |||
| Feb 24, 2026 | In contract | - | |
| In contract | |||
| Nov 26, 2025 | Temporarily off market | - | |
| Temporarily off market | |||
| Nov 26, 2025 | Listed by Century 21 MVP | $900,000 | |
| Listed by Century 21 MVP | |||
| | |||
|
Stunning architectural style used to design this new, recently completed A-frame Chalet. Conveniently located in Sky Harbor this home is just 10 minutes to Gatlinburg and or Pigeon Forge and all they have to offer. Sure to please any golf enthusiast or anyone curious about golf this home's stand out amenity is a top-of-the-line Foresight Golf simulator. Rental projections have this property earning up to $100k a year! Since going on rental in Aug 2025 it has generated a gross income of $38,025! The generous floor plan offers a spacious 2589 sqft with an open living - dining - kitchen area perfect for entertaining. Sky high cathedral ceilings paired with a wall of glass lets you take in all of the surrounding woods. Handsome tongue and groove walls throughout giving the home a cabin inspired feel. An open loft overlooks the living area and offers additional views of the surrounding woods. 2 bedrooms and 2 bathrooms on the main floor offer plenty of sleeping options. The lower level has 10' plus ceilings, the golf simulator, in home theater, plenty of games, half bath, some additional sleeping, and another wall of glass. 2 decks offer room to sprawl out a relax!
| |||
| Jul 3, 2025 | Withdrawn | - | |
| Withdrawn | |||
Phone: 425-283-2930
Address: 335 Madison Avenue, New York, NY 10017