Your AI Navigator in Commercial Real Estate
Sign Up Successful!
You now have access to more from Realmo!
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    AI Search

    820 Old Gate Rd Pigeon Forge, TN 37863

    Sponsored
    For Sale
    $5,900,000

    LAND - Pigeon Forge, TN

    Lot size:
    16.22 Acres
    Days on Market:
    7
    Last Refresh:
    Jan 19 at 5:06 am

    Property Features for 820 Old Gate Rd

    General Information

    Special listing conditions
    Standard
    Property type
    Land
    Property subtype
    Other
    TransactionType
    Standard
    Standard status
    Active
    Zoning
    R2
    APN
    095I B 02316 000
    Lot size
    16.22 Acres

    Utilities

    Sewer type
    Public Sewer
    Water source
    Public

    Building Details

    Additional Structures
    Residence

    We can help!

    Listing Contact
    Rick Cochran

    Keller Williams (865) 724-1690

    Listing agent Rick Cochran (865) 977-0770

    Listing date Jan 13, 2026

    MLS# 309708 Listing URL

    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.

    Learn more

    Property Insight Report

    Overview

    Pigeon Forge Development Opportunity

    This 16.22-acre property is located in the heart of Pigeon Forge, Tennessee, a short walk from the Parkway and directly beside Camp Margaritaville RV Resort & Lodge. The property is zoned R-2 and has electric, water, and sewer services available. It is suitable for a hotel, cabin development, mixed residential, high-density development, or mobile home/RV park. Alternatively, it could be used as a private estate. The location is minutes from Dollywood, Tanger Outlets, and other Pigeon Forge attractions, with Gatlinburg and the Great Smoky Mountain National Park a short distance away. The property currently has two occupied cabins used as long-term rentals. Cabin #1 has 3 bedrooms and 2 bathrooms, while Cabin #2 has 2 bedrooms and 2 bathrooms. The property is currently taxed agricultural.
    Property Profile Insight Report Location Intelligence

    Current Use by Public Records

    Residential land & home ...

    Suggested Use

    Restaurant Realty agency Building Supply Spa & Massage Wholesale Shop Auto Repair Shop Clothing Store Skin Care Clinic Department Store Food Market

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

    Location Insight

    • Map
    • Local Demand
    City
    Pigeon Forge
    County
    Sevier
    State
    Tennessee
    Longitude
    -83.535991
    Latitude
    35.778727

    Nearby Similar for Sale

    • $580,000
      2,644 SF

      Smoky Mountain Duplex Hideaway

      Two-unit property near Gatlinburg and Pigeon Forge with rental income potential.
      4238 A & B, Sevierville, TN 37876
      View Details
    • $775,000
      Pending

      Two Cabins on Wooded Acres

      Two cabins on 2.26 acres near Smoky Mountain attractions.
      2001&1989 Penny Way, Sevierville, TN 37862
      View Details
    • $784,900
      2,016 SF

      Updated Cabin Near Dollywood

      Updated 3-bedroom cabin near Dollywood with strong rental performance.
      1550 Bears Den Way, Sevierville, TN 37876
      View Details
    • $349,900
      1,352 SF

      Sevierville Multifamily Property with Lake Access

      Two homes on 0.82 acres with Douglas Lake access.
      2459 Black Oak Ridge Rd, Sevierville, TN 37876
      View Details
    • $445,000
      7.40 Acres

      Pigeon Forge Land Investment Opportunity

      7.4 acres near Pigeon Forge hub with investment potential.
      553 Caney Creek Rd, Pigeon Forge, TN 37863
      View Details
    • New
      $1,179,900
      2,286 SF

      New Townhomes in Pigeon Forge

      Two newly built townhomes in the heart of Pigeon Forge.
      2385 Forge Hideaway Loop, Pigeon Forge, TN 37863
      View Details
    • New
      $599,900
      1,143 SF

      Contemporary Townhome Near Dollywood

      New 2-bedroom townhome near Pigeon Forge attractions.
      2385 Forge Hideaway Loop, Pigeon Forge, TN 37863
      View Details
    • New
      $599,900
      1,143 SF

      Contemporary Townhome Near Dollywood

      New 2-bedroom, 2-bath townhome in Pigeon Forge, Tennessee.
      2385 Forge Hideaway Loop, Pigeon Forge, TN 37863
      View Details
    • New
      $2,300,000
      9,216 SF

      Turnkey Townhomes in Pigeon Forge

      Four new townhomes with income potential near Pigeon Forge attractions.
      Pigeon Forge, TN
      View Details
    • $1,599,900
      5,250 SF

      Sevierville Commercial Opportunity

      3.7-acre commercial property with warehouse and additional building.
      2253 Boyds Creek Hwy, Sevierville, TN 37876
      View Details
    • $999,999
      5,312 SF

      Sevierville Commercial Opportunity

      Commercial property in downtown Sevierville with multiple potential uses.
      526 Belle Ave, Sevierville, TN 37862
      View Details
    • $499,000
      1,504 SF

      Sevierville Commercial Opportunity For Sale

      Commercial property in Sevierville, remodeled for dog grooming facility.
      1310 Cherokee Circle Dr, Sevierville, TN 37862
      View Details

    FAQs

    What type of property is this?
    Residential land & home lot - 16.22 acres in the heart of Pigeon Forge, Tennessee.
    Where is this residential land & home lot located?
    The property is located at 820 Old Gate Rd Pigeon Forge, TN.
    What is the asking price?
    The asking price for this property is $5,900,000.
    What are key features of this property?
    This property features: - 16.22 Acres in the Heart of Pigeon Forge, walking distance to the Parkway.; - Utilities Onsite: Electric, Water, and Public Sewer are already available.; - Zoned R-2: **Suitable for hotel, cabin development, mixed residential, high density, or mobile home/RV park.**
    (865) 977-0770
    Request Owner's contact information
    820 Old Gate Rd Pigeon Forge, TN 37863
    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.
    820 Old Gate Rd
    Pigeon Forge, TN 37863
    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
    820 Old Gate Rd Pigeon Forge, TN 37863
    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
    Rick Cochran
    (865) 977-0770
    Learn more
    Google sign-in failed. Please try again or use another login method.
    Create New Password
    • At least 8 characters
    • Contains both letters and numbers
    • Contains uppercase and lowercase letters
    • At most 32 characters
    • Password required
    • Password reset link has expired. Please request a new one.