2119 Cub Circle
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 |
|---|---|---|---|
| Apr 7, 2026 | Sold | ||
| Sold | |||
| Mar 8, 2026 | In contract | - | |
| In contract | |||
| Jan 9, 2026 | Listed by Century 21 Legacy GP | $1,599,000 | |
| Listed by Century 21 Legacy GP | |||
| |||
|
Rental projection of $200,000 plus! This impressive 5-bedroom, 4.5-bath cabin offers more than 4,100 square feet of beautifully maintained mountain living, combining a like-new interior with the warmth and character of true rustic charm. Tucked away in the desirable Waldens Creek area, the setting is peaceful and wooded, yet you're just minutes from downtown Pigeon Forge, Wears Valley, Dollywood, and Great Smoky Mountains National Park. Designed with both comfort and performance in mind! Two spacious rear decks invite you to relax and take in the quiet beauty of the Smokies, whether you're sipping coffee in the morning or unwinding after a day of exploring. The main level features a welcoming great room with a fireplace, an open and fully equipped kitchen, and a dining area perfect for gathering large groups. A private primary suite completes the main floor, offering its own closet and ensuite bath with a walk-in shower. Upstairs, you'll find a thoughtful bedroom layout ideal for guests. Two suite-style bedrooms each include private baths, closets, and their own fireplaces. Two additional bedrooms share a full bath, with one of those rooms also featuring a fireplace, adding cozy touches throughout. The lower level is all about entertainment and relaxation, boasting a spacious recreation and media room with a pool table, theater-style setup, and a standout indoor pool area that sets this cabin apart year-round. With generous space, multiple gathering areas, and a prime location close to the Smokies' most popular attractions, this luxury log cabin delivers both an exceptional mountain retreat and a strong investment opportunity. Schedule your showing today, properties like this don't last long.
| |||
Phone: 425-283-2930
Address: 335 Madison Avenue, New York, NY 10017