4539 Forest Vista Way
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 |
|---|---|---|---|
| Feb 23, 2026 | Sold | ||
| Sold | |||
| Jan 20, 2026 | In contract | - | |
| In contract | |||
| Jan 10, 2026 | Listed by Prime Mountain Properties | $475,000 | |
| Listed by Prime Mountain Properties | |||
| | |||
|
Tucked inside the gated Sherwood Forest Resort, this 2-bedroom, 2-bathroom cabin sits in one of the most strategic locations in the entire market—just 5 minutes off the Pigeon Forge Parkway and right at the mouth of Gatlinburg, making it a rare geographic bullseye for maximizing both occupancy and guest satisfaction. With city water, natural gas, high-speed internet, and cable TV already in place, the infrastructure is built for long-term operational ease—no well water headaches, no remote internet issues, no surprises. The layout is clean and functional: the main level includes a full granite-counter kitchen, open-concept dining and living room with soaring ceilings, a bedroom, and full bath. Upstairs features a spacious lofted game room and a large primary suite, making it ideal for families, couples, or small groups. With ~1,200 square feet and a proven track record as a self-managed vacation rental by the original owner, this one comes with real historical income potential—no guessing. It's currently live on major booking platforms and performing. Whether you're a seasoned investor looking for something plug-and-play or a buyer wanting a hybrid vacation home that pays for itself, this cabin hits the mark. You're less than 10 minutes to The Island, Dollywood, downtown Gatlinburg, and surrounded by all the action guests are looking for—without sacrificing privacy or charm.
| |||
Phone: 425-283-2930
Address: 335 Madison Avenue, New York, NY 10017