Sign Up Successful!
You now have access to more from Realmo!
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    AI Search
    The Largest CRE Database in the US with Over 1 Million Listings

    204-234 Braydens Way Gatlinburg, TN 37738

    Sponsored
    For Sale
    $2,907,000

    MULTI_FAMILY - Gatlinburg, TN

    Days on Market:
    3
    Last Refresh:
    Feb 23 at 8:06 am

    Property Features for 204-234 Braydens Way

    General Information

    Property type
    Residential Multi Family
    Property subtype
    Other
    Property condition
    Under Construction
    Standard status
    Active
    Rooms
    Bedroom 6, Bedroom 8, Bedroom 3, Bedroom 9, Bedroom 5, Bathroom 1, Bathroom 4, Bathroom 5, Bedroom 11, Bedroom 10, Bedroom 7, Bathroom 3, Bedroom 12, Bathroom 2, Bathroom 6, Bedroom 4, Bedroom 2, Bedroom 1
    Bedrooms
    12
    APN
    110G A 012.01
    Parking features
    Off Street
    Exterior features
    Windows - Vinyl
    Appliances
    Dryer, Microwave, Range, Refrigerator, Self Cleaning Oven, Washer

    Utilities

    Heating system
    Electric (Heating), Central
    Cooling system
    Central Air

    Building Details

    Year built
    2025
    Number of units
    6
    Flooring type
    Laminate
    Building materials
    Fiber Cement, Frame
    Roof type
    Metal

    We can help!

    Listing Contact
    Lisa Hoyt

    Wallace (865) 584-4000

    Listing agent Lisa Hoyt (865) 966-1111

    Listing date Feb 21, 2026

    MLS# 1319126 Listing URL

    Copyright © 2026 East Tennessee Realtors®. All rights reserved. All information provided by the listing agent/broker is deemed reliable but is not guaranteed and should be independently verified.

    Learn more

    Property Insight Report

    Overview

    New Gatlinburg Cabin Development

    This new cabin development in the Smoky Mountains features eight alpine-style cabins designed with modern luxury and investment potential in mind. Nestled in a creekside, park-like setting, these cabins feature 2 bedrooms, 1 bathroom, and a sleek design that blends contemporary finishes with rustic mountain charm. Each cabin comes furnished, complete with a hot tub, granite countertops, Trex decking, tongue-and-groove ceilings, and a fireplace. A spiral staircase leads to a cozy loft bedroom. Located 20 minutes from downtown Gatlinburg and 10 minutes from an entrance to Great Smoky Mountains National Park, these cabins offer access to attractions just off Highway 321. The development features guest-focused amenities, including a pickleball court and a creekside firepit. Six cabins remain as a full portfolio purchase. HOA dues are $50/month per unit. These cabins are intended as short-term rentals or serene getaways.
    Property Profile Insight Report Location Intelligence

    Current Use by Public Records

    Short term rental ...

    Map

    City
    Gatlinburg
    County
    Sevier
    State
    Tennessee
    Longitude
    -83.334943
    Latitude
    35.761165

    Nearby Similar for Sale

    • $3,400,000
      2,932 SF

      Gatlinburg Pub and Restaurant Opportunity

      Established British-style pub/restaurant with home in Gatlinburg's Arts & Crafts.
      730/734 Powdermill Rd, Gatlinburg, TN 37738
      View Details
    • $1,475,000
      3,554 SF

      Gatlinburg Cabins: Income-Producing Portfolio

      Four income-producing log cabins in Gatlinburg Arts and Crafts district.
      4130 Tro Way, Gatlinburg, TN 37738
      View Details
    • $900,000
      1,893 SF

      Turnkey Luxury Cabin in Gatlinburg

      Luxury cabin near downtown Gatlinburg with proven rental income.
      519 Edgewood Dr, Gatlinburg, TN 37738
      View Details
    • New
      $114,500

      Gatlinburg Campsite with Rental Potential

      Turnkey campsite in amenity-rich gated resort, near Smoky Mountains.
      4223 Parkway East, Gatlinburg, TN 37738
      View Details
    • $80,000
      0.02 Acres

      RV Lot in Gated Community

      RV lot with amenities near Great Smokey Mountains.
      4229 Parkway E, Gatlinburg, TN 37738
      View Details
    • $101,000
      0.06 Acres

      Secluded RV Lot with Amenities

      RV lot with amenities, ready for VRBO/Airbnb or private use.
      4229 Parkway E, Gatlinburg, TN 37738
      View Details
    • $729,000
      Pending

      Mountainside Cabin Near Gatlinburg

      Well-maintained cabin near downtown Gatlinburg with entertainment and mountain views.
      1150 E Kings Ridge Rd, Gatlinburg, TN 37738
      View Details
    • $75,000
      0.04 Acres

      Gatlinburg RV Lot with Utilities

      Private RV lot with utilities near Smoky Mountains National Park.
      4229 Parkway E, Gatlinburg, TN 37738
      View Details
    • $1,495,000
      3.00 Acres

      Gatlinburg Cabins: Income-Producing Portfolio

      Four income-producing log cabins in Gatlinburg's Arts and Crafts district.
      4130 Tro Way, Gatlinburg, TN 37738
      View Details
    • $499,000
      2,200 SF

      Gatlinburg Commercial Property For Sale

      Remodeled commercial property with C-5 zoning in high-traffic Gatlinburg location.
      465 Glades Rd, Gatlinburg, TN 37738
      View Details
    • Contact for pricing

      Luxury Log Cabin Investment Property

      Stunning 6-bedroom log cabin with mountain views near Gatlinburg.
      618 Big Bear Rdg Rd, Gatlinburg, TN 37738
      View Details
    • Contact for pricing

      Spacious Condo with Mountain Views

      Expansive 3-bedroom condo near downtown Gatlinburg with mountain views.
      1130 Ski View Dr, Gatlinburg, TN 37738
      View Details

    FAQs

    What type of property is this?
    Short term rental property - Eight alpine-style cabins designed for modern luxury and investment potential.
    Where is this short term rental property located?
    The property is located at 204-234 Braydens Way Gatlinburg, TN.
    What is the asking price?
    The asking price for this property is $2,907,000.
    What are key features of this property?
    This property features: - Portfolio purchase opportunity: Six new construction cabins available as a group in a high-demand vacation destination.; - Prime location: Just 20 minutes from downtown Gatlinburg and 10 minutes from Great Smoky Mountains National Park.; - High-end amenities: Each cabin is fully furnished and includes a hot tub, granite countertops, Trex decking, fireplace, and spiral staircase.
    (931) 260-2377
    Request Owner's contact information
    204-234 Braydens Way Gatlinburg, TN 37738
    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.
    204-234 Braydens Way
    Gatlinburg, TN 37738
    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
    204-234 Braydens Way Gatlinburg, TN 37738
    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

    We can help!
    Listing Contact
    Lisa Hoyt
    (931) 260-2377 (865) 966-1111
    Learn more
    Google sign-in failed. Please try again or use another login method.