Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    AI Search
    Back to Search
    The Largest CRE Database in the US with Over 1 Million Listings

    122 Quail Roost Drive Cosby, TN 37722

    View on Map
    Pending
    $449,000

    MULTI_FAMILY - Cottage - Cosby, TN

    Property size:
    1,152 SF
    Lot size:
    1.19 Acres
    Added:
    Apr 4, 2025
    Days on Market:
    363
    Last Refresh:
    Apr 1 at 4:06 pm

    Property Features for 122 Quail Roost Drive

    General Information

    Property type
    Residential Multi Family
    Property subtype
    Other
    Zoning
    C-1
    Bedrooms
    2
    Bathrooms
    2
    Rooms
    Basement, Bedroom 2, Bedroom 1, Bathroom 1, Bathroom 2
    Patio and Porch features
    Deck
    Basement
    Crawl Space
    Appliances
    Dishwasher, Dryer, Microwave, Range Hood, Refrigerator, Washer
    Standard status
    Pending
    APN
    012.00
    Size
    1,152 SF
    Lot size
    1.19 Acres

    Taxes and HOA fees

    TaxYear
    2024
    TaxAnnualAmount
    999

    Utilities

    Utilities
    Electricity Available
    Sewer type
    Septic Tank
    Heating system
    Heat Pump (Heating), Electric (Heating)
    Cooling system
    Window Unit(s), Central Air
    Water source
    Well

    Building Details

    Year built
    2016
    Floors in Building
    1
    Flooring type
    Vinyl
    Building materials
    Wood Siding
    Architectural style
    Cottage

    We can help!

    Listing Contact
    Clarke Tefft

    Listing agent Clarke Tefft

    Listing office Real Broker 7121 Regal Lane, Knoxville, TN

    Listing date Apr 4, 2025

    MLS# 305804

    Copyright © 2026 Great Smoky Mountains Association of Realtors. All rights reserved. All information provided by the listing agent/broker is deemed reliable but is not guaranteed and should be independently verified.

    Overview

    Charming Duplex Near Smoky Mountains

    This charming 2-unit cabin duplex is nestled in a serene and private setting in Cosby, TN, a short drive from the Great Smoky Mountains National Park. Both units have been thoughtfully updated with comfort in mind, featuring spacious interiors, modern finishes, and cozy, inviting atmospheres. The property boasts a 4.95 average Airbnb rating with over 200 reviews and generated $76,000 in 2024. The outdoor space includes an expansive covered deck with a wood-burning stove, a relaxing tub, and a swing. The property is located on a 1.19-acre lot. The duplex offers the ultimate in privacy and comfort, with a location that's just minutes away from hiking, wildlife viewing, and all the wonders of the Great Smoky Mountains. The property is zoned C-1 and is suitable for short-term rentals. The property size is 1152 square feet.
    Property Profile Insight Report Location Intelligence

    Current Use by Public Records

    Duplexes

    Suggested Use

    Restaurant Building Supply Auto Repair Shop Hotel & Motel Department Store Storage Facility Discount Store Car Rental Facility (Bike/Boat/Book/etc) Store Barber Shop

    Zoning and permitted uses should be independently verified with local authorities.

    Location Insight

    • Map
    • Local Demand
    City
    Cosby
    County
    Cocke
    State
    Tennessee
    Longitude
    -83.2212
    Latitude
    35.852011

    Nearby Similar for Sale

    • $715,000

      Glamping Resort Near National Park

      Glamping resort with domes, yurts, and Airstream campers.
      910 Windy Hill Way, Cosby, TN 37722
      View Details
    • $1,525,000
      20,835 SF

      Income-Producing Storage Facility For Sale

      Stabilized self-storage facility with expansion potential in East Tennessee.
      3323 Cosby Highway, Cosby, TN 37722
      View Details
    • $450,000
      2,040 SF

      Riverfront Cabins in Cosby, TN

      Income-producing property with two cabins on Cosby Creek.
      2741-2743 Cosby Hwy, Cosby, TN 37722
      View Details
    • $450,000
      2,340 SF

      Riverfront Cabins - Cosby, TN

      Unique riverfront property with two income-producing cabins near Gatlinburg.
      2745-2747 Cosby Hwy, Cosby, TN 37722
      View Details
    • $365,000
      4,822 SF

      Cosby Highway Commercial Opportunity

      Versatile commercial property with high traffic exposure and multiple potential uses.
      4344 Cosby Highway, Cosby, TN 37722
      View Details
    • $99,000

      Cosby, TN Land with Mobile

      Land with well-maintained mobile home and large porch.
      5355 E Parkway, Cosby, TN 37722
      View Details
    • Contact for pricing

      Smoky Mountains Campground Resort

      High-end campground resort near Smoky Mountains National Park.
      4946 Hooper Hwy, Cosby, TN 37722
      View Details

    FAQs

    What type of property is this?
    Duplex - Cash-flowing duplex near Great Smoky Mountains National Park.
    Where is this duplex located?
    The property is located at 122 Quail Roost Drive Cosby, TN.
    What is the asking price?
    The asking price for this property is $449,000.
    What are key features of this property?
    This property features: Substantial 2024 Airbnb Income: $76,000 in revenue with low expenses.; High Airbnb Rating: 4.95 average rating based on over 200 reviews.; Updated Duplex: Modern finishes and comfortable interiors in both units.
    (843) 422-9060
    We can help!
    Listing Contact
    Clarke Tefft
    Learn More
    Request Owner's contact information
    Message sent successfully
    Error
    If you are the owner or broker of this property and would like to edit or remove this listing please send a message to web site administrator.
    Message sent successfully
    Error
    Email to Your Friends
    Link copied to clipboard
    Separate multiple addresses with a comma
    Message sent successfully
    Error

    Realmo Value Estimations

    Realmo estimates a property’s market value using a proprietary methodology that incorporates public data and user-submitted information. This cumulative value is generated by integrating a variety of conventional and innovative methods. 

    Disclaimer

    These figures are not official appraisals and should not be used as a substitute for a valuation performed by a licensed appraiser.
    Actual market value may differ due to factors not captured in the data. Estimates are offered for informational purposes only, and users should conduct independent research before making financial or investment decisions.
    By using this feature, you acknowledge that Realmo is not responsible for actions taken based on these estimates.

    AI approach

    Realmo AI Method estimates property value using machine learning models trained on millions of comparable listings, transactions, and market signals. It analyzes property features, location intelligence data, and current market dynamics to predict the most probable market value in real time.

    Realmo CapRate Calculation

    Realmo calculates the Capitalization Rate (Cap Rate) to help estimate a property's potential return on investment. The Cap Rate is a fundamental metric in commercial real estate that measures the relationship between a property's net operating income and its market value.

    How We Calculate Cap Rate

    Cap Rate Formula:
    Cap Rate (%) = (Net Operating Income / Property Value) × 100

    Net Operating Income (NOI) Formula:
    NOI = Area × Lease Rate × (1 - Vacancy Rate) × (1 - Operating Expense Ratio)

    Components

    Net Operating Income (NOI) represents the annual income a property generates after operating expenses:

    • Area: Building square footage from property records
    • Lease Rate: Annual $/sqft based on market data for the property type and geographic location
    • Vacancy Rate: Percentage of unoccupied space based on market data for the property type and location
    • Operating Expense Ratio: Operating costs as a percentage of income, varies by property type

    Property Value is derived from:

    • Recent sale price (if available)
    • Statistical models using comparable sales
    • AI-powered valuation estimates

    Example Calculation

    For a 100,000 sqft Office Building:

    • Lease Rate: $25.00/sqft/year (market data for Office in this area)
    • Vacancy Rate: 8% (market data for Office in this area)
    • Operating Expense Ratio: 35% (typical for Office properties)
    • Property Value: $15,000,000

    Step 1: Calculate NOI

    NOI = 100,000 × $25.00 × (1 - 0.08) × (1 - 0.35)
    NOI = 100,000 × $25.00 × 0.92 × 0.65
    NOI = $1,495,000/year

    Step 2: Calculate Cap Rate

    Cap Rate = ($1,495,000 / $15,000,000) × 100
    Cap Rate = 9.97%

    Property Type Considerations

    Net Operating Income calculations vary by property type due to different operating expense ratios:

    • Office: Higher expenses (30-40%) for HVAC, utilities, maintenance
    • Retail: Moderate expenses (25-35%) for common area maintenance
    • Industrial/Warehouse: Lower expenses (15-25%) for minimal tenant services
    • Multifamily: Moderate expenses (35-45%) including property management
    • Self-Storage: Lower expenses (25-35%) due to minimal maintenance

    Market lease rates and vacancy rates are specific to each property type and geographic location, reflecting local market conditions.

    Disclaimer

    These calculations are estimates for informational purposes only and should not be used as a substitute for professional financial analysis or appraisal.

    • Cap Rate calculations depend on market data that may change over time
    • Actual operating expenses, lease rates, and vacancy rates may differ from market averages
    • Individual property conditions, lease terms, and tenant quality significantly impact actual NOI
    • Property value estimates are approximations and not official appraisals
    • Cap rates vary widely by market, property condition, and investment risk profile

    Professional Guidance Recommended: Before making any investment or financial decisions, consult with licensed appraisers, commercial real estate brokers, and financial advisors who can evaluate your specific property and circumstances.
    By using this feature, you acknowledge that Realmo is not responsible for investment decisions or actions taken based on these estimates.

    Cap approach

    Capitalization Method calculates value based on estimated net operating income (NOI) and applying a market-based capitalization rate (cap rate), we estimate what a typical investor might be willing to pay for it.

    Comparable approach

    Comparable estimate is based on recent sales of similar nearby properties, adjusted for factors like size, condition, and location.

    Relative

    Relative property class coefficient uses factors that account for typical price differences between various asset types (e.g., retail vs. industrial) to provide a more accurate market-aligned estimate.

    Geo

    Comparable Sales Method, enhanced by Geo coefficients — location-based adjustment factors that reflect differences in price levels across neighborhoods, cities, or regions ensuring a more accurate, market-sensitive valuation.

    Stat Estimate

    This method estimates value based on actual market adjusted recent (~5 years) sales of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all similar sales ($/sqft) are above this value
    • Range-to: 75% of all similar sales ($/sqft) are below this value
    AI Estimate

    This method estimates value based on AI market estimation of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all estimations ($/sqft) are above this value
    • Range-to: 75% of all estimations ($/sqft) are below this value
    Alternative use

    Estimate considers the property’s potential value if used for a different purpose-based on zoning, demand, and market feasibility.

    More about this property
    Thanks! Your message was sent.
    Error! Your message wasn't sent.
    Please enter your name
    Please enter email
    Please enter the email in the correct format
    Please enter phone
    Please enter the number in the correct format
    Please enter message
    Thank You

    You are Unsubscribed From Notifications

    Google sign-in failed. Please try again or use another login method.
    Sign Up Successful!
    You now have access to more from Realmo!