1
Map
881 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 |
|---|---|---|---|
| Jan 17, 2025 | Sold | ||
| Sold | |||
| Aug 24, 2024 | Listed by Real Broker | $899,000 | |
| Listed by Real Broker | |||
| |||
|
Welcome to Marie's Mountain Lodge, a fully furnished, stunning modern cabin built in 2022, offering 5 bedrooms and 3 full bathrooms. Perfectly situated in the heart of Pigeon Forge, this luxurious retreat is not only your dream getaway but also a proven investment, grossing an impressive $134,000 in 2023 with $120,510 already on the books for 2024. Just minutes from the Parkway and all the top attractions, Marie's Mountain Lodge provides the ultimate Smoky Mountain experience. The open-concept design features a fully furnished kitchen with granite countertops and stainless steel appliances, seamlessly flowing into a spacious living area adorned with an electric fireplace. This effortless transition between spaces creates a warm and inviting atmosphere, ideal for entertaining family and friends. The cabin includes three king beds and five twin beds across five beautifully appointed bedrooms, ensuring ample sleeping arrangements for everyone to enjoy comfort and privacy. In the After a day of exploring Dollywood, The Great Smoky Mountains, and the vibrant Pigeon Forge/Sevierville/Gatlinburg area, you can unwind in the hot tub or take in the serene wooded views from the comfort of your cabin. For entertainment, the game room offers a multi-cade with classic games and a foosball table, ensuring fun for everyone. Marie's Mountain Lodge perfectly blends luxury, comfort, and an unbeatable location.
| |||
| Aug 30, 2022 | Sold | ||
| Sold | |||
| May 28, 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