2435 Cedar Pass
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 |
|---|---|---|---|
| Dec 11, 2025 | Sold | ||
| Sold | |||
| Nov 11, 2025 | In contract | - | |
| In contract | |||
| Oct 21, 2025 | Listed by eXp Realty, LLC 7720 | $625,000 | |
| Listed by eXp Realty, LLC 7720 | |||
| | |||
|
Lighted Putt Putt + $75K+/year consistent Income = Your Next Top STR Investment! This guest-favorite cabin features a private, lighted putting green that keeps families coming back—and booking solidly year after year. Ranked in the top 5% of homes on Airbnb with 4.96 stars and 173 glowing reviews, this 2BR/2BA retreat sleeps 6, and consistently earns over $75,000 annually, on track to hit $80K+ in 2025. Ideally located between Gatlinburg and Pigeon Forge, guests enjoy fast access to Dollywood, the Spur, and the National Park—without steep roads. Inside, you'll find a spacious king suite, queen suite with built-in bunks, and a fun loft with twin bunks, 2 arcade machines, and game table. A fully stocked kitchen with granite countertops and stainless appliances opens to a cozy living room with Smart TV and stone fireplace. Step out to the screened-in porch or soak under the stars in your private hot tub—this cabin nails the Smoky Mountain experience. Upgrades include new carpet in 2024, refreshed putting green, and a 100-gallon water storage system for peace of mind. With high-speed WiFi, a wraparound deck with rocking chairs, and a proven track record, this cabin is 100% guest-ready and income-producing from day one.
| |||
| Mar 29, 2021 | Sold | ||
| Sold | |||
| Jul 31, 2020 | Listed by All Star Realty | $369,900 | |
| Listed by All Star Realty | |||
Phone: 425-283-2930
Address: 335 Madison Avenue, New York, NY 10017