Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Dockable Lakefront Lot in Vonore Title is generated by Realmo AI

    261 White Swan Drive, Vonore, TN 37885

    View on Map
    Claim this Listing
    For Sale
    $237,000

    LAND - Vonore, TN

    Lot size:
    0.50 Acres
    Added:
    Apr 23, 2026
    Days on Market:
    45
    Last Refresh:
    Jun 6 at 8:06 pm

    Property Features for 261 White Swan Drive

    General Information

    Property type
    Land
    Property subtype
    Other
    Standard status
    Active
    APN
    078G A 004.00
    Lot size
    0.50 Acres

    Taxes and HOA fees

    Tax Annual Amount
    398

    Utilities

    Utilities
    Cable Available

    We can help!

    Listing Contact
    Jim Stoneburner
    Jim Stoneburner

    Listing agent Jim Stoneburner

    Listing office Honors Real Estate Services LLC 115 Suburban Road, Knoxville, TN

    Listing date Apr 23, 2026

    MLS# 1337994 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.

    HighLights

    • Dockable lakefront lot in Rarity Bay on Tellico Lake.
    • Includes a $25,000 golf membership.
    • Located in a gated community with waterfront living and mountain views.
    • Access to community amenities: country club, golf course, tennis/pickleball courts, fitness center, pool, community docks, horseback riding, and hiking trails.
    • Dock permit already secured.
    • Cable Available

    Overview

    This 0.5-acre lakefront lot is situated in the Rarity Bay community in Vonore, TN. The property includes a dock permit and is near community slips. A $25,000 golf membership is included in the purchase price. Rarity Bay is a gated community on Tellico Lake, offering waterfront living and mountain views. Community amenities include a country club, golf course, tennis and pickleball courts, a fitness center, a pool, community docks, horseback riding, and hiking trails. The community comprises approximately 900 residents. This lot is suitable for building a dream home and enjoying an active lifestyle near the Smoky Mountains and Tellico Lake.
    Property Profile Location Intelligence

    Current Use by Public Records

    Waterfront Land

    Suggested Use

    Real Estate Agency Pet Store Pet Store & Service

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

    Location Insight

    • Map
    • Local Demand
    City
    Vonore
    County
    Monroe
    State
    Tennessee
    Longitude
    -84.244775
    Latitude
    35.647427

    Nearby Similar for Sale

    • $329,900

      Tellico Lake Waterfront Homesite

      0.94-acre lakefront property with dock permit on file.
      L-103 Falcon Tr, Vonore, TN 37885
      View Details
    • $432,000

      Highway 72 Development Opportunity

      9.6-acre parcel on Highway 72 and East Coast Tellico Parkway.
      Highway 72, Vonore, TN 37885
      View Details
    • $599,000

      Vonore Acreage Near Tellico Lake

      30.44 acres in Vonore near Tellico Lake.
      317 Mountain View Drive, Vonore, TN 37885
      View Details
    • $775,000

      Prime Land on Highway 411

      12-acre parcel with highway frontage near Industrial Park.
      N Highway 411, Vonore, TN 37885
      View Details
    • $94,900

      Wooded Lot in Quiet Cul-de-Sac

      Private lot for dream home in desirable community.
      765 Wood Duck Drive, Vonore, TN 37885
      View Details
    • $150,000

      Golf Course Lot Opportunity

      Desirable golf course lot in Rarity Bay community.
      415 Wood Duck Drive, Vonore, TN 37885
      View Details
    • $150,000

      Golf Course Lot Opportunity

      Build your dream home in Rarity Bay!
      250 Osprey Circle, Vonore, TN 37885
      View Details
    • $196,900

      Unrestricted Wooded Land Near Tellico Lake

      5.95 unrestricted acres near Tellico Lake with well.
      2010 Hwy 72, Vonore, TN 37885
      View Details
    • $175,000

      Vonore Land in Gated Community

      1.54-acre lot in Thunder Pointe Luxury Lake Community.
      Thunder Ridge lot: 36, Vonore, TN 37885
      View Details
    • $475,000

      Waterfront Land with Private Dock

      Level lakefront lot offering a private dock option and privacy-backed by protected TVA common land.
      764 Wood Duck Drive, Vonore, TN 37885
      View Details
    • $599,000

      Vonore Acreage Near Tellico Lake

      30.44 acres in Vonore near Tellico Lake and mountains.
      317 Mountain View Drive, Vonore, TN 37885
      View Details
    • $950,000

      Unrestricted Acreage on Tellico Lake

      Unrestricted 3.07-acre land with permitted dock on Tellico Lake.
      2050 E Bat Creek Rd, Vonore, TN 37885
      View Details

    FAQs

    What type of property is this?
    Waterfront Land - Lakefront lot in Rarity Bay with dock permit.
    Where is this waterfront land located?
    The property is located at 261 White Swan Drive Vonore, TN.
    What is the asking price?
    The asking price for this property is $237,000.
    What are key features of this property?
    This property features: Dockable lakefront lot in Rarity Bay on Tellico Lake.; Includes a $25,000 golf membership.; Located in a gated community with waterfront living and mountain views.
    (865) 296-2732
    We can help!
    Listing Contact
    Jim Stoneburner
    Jim Stoneburner
    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

    Thank You for Inquiry
    261 White Swan Drive, Vonore, TN 37885
    letter with green check mark
    Check your email
    We sent you the
    agent's contact details. yellow underline
    Can't find it?
    Please check your junk/spam folder.
    Google sign-in failed. Please try again or use another login method.
    Sign Up Successful!
    You now have access to more from Realmo!