3
Map
876 Osprey Way
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 16, 2026 | Sold | ||
| Sold | |||
| Oct 3, 2025 | Listed by Your Home Sold Guaranteed Realty | $869,900 | |
| Listed by Your Home Sold Guaranteed Realty | |||
| |||
|
Welcome to this beautiful, modern, turn-key MONEY-MAKING CABIN in the heart of PIGEON FORGE- just MINUTES from the parkway! It has a solid rental history with projections of $74K- $109K!! RARE 5 BEDROOM FIND in this complex!! The clubhouse is conveniently located and there is a big, open area behind the cabin that gives your guests (or yourselves) plenty of outdoor space to set up a volleyball net, grill out, etc.--- AND future home to the community POOL! The first floor is open concept and also has LAUNDRY SPACE and a MASTER ENSUITE on the MAIN LEVEL that is also adjacent to the back deck and hot tub area. Upstairs, there is a large, wide staircase that leads up to the 4 upstairs bedrooms, complete with 2 full baths! One bedroom also boasts an ensuite entrance. Two of the four bedrooms are set up for extra sleeping spaces, and one has a BONUS gaming area! DON'T WAIT! SCHEDULE TO SEE THIS CABIN SOON!
| |||
| Sep 6, 2022 | Sold | ||
| Sold | |||
| Jun 14, 2022 | Listed by eXp Realty | $850,000 | |
| Listed by eXp Realty | |||
| |||
|
Modern new construction in city limits of Pigeon Forge! Built in 2022, this freshly styled 5 bedroom / 3 bath cabin is designed for ease of access. Located moments from Parkway and all of the attractions, your guests will love the easy roads, and level parking. The main level features an open concept kitchen/dining/living, laundry, 2 bedrooms and a deck with hot tub that will overlook the community pool. Upstairs is 2 large bedrooms, and the 5th bedroom/gameroom. Community amenities will include a pool and clubhouse (currently being constructed, estimated completion summer 2022), located directly behind the cabin. This cabin is being sold completely turn key. 4/5 bedroom cabins in the same neighborhood are averaging $120-$140k gross per year.
| |||
| Apr 1, 2022 | Sold | ||
| Sold | |||
Phone: 425-283-2930
Address: 335 Madison Avenue, New York, NY 10017