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

    124 Waldens Main St Pigeon Forge, TN 37863-4270

    • Hotels
    • 66,482 SF
    • 1.49 lot acres
    OFF-MARKET
    Last Sale
    Mar 18, 2021
    $10,800,000
    Value Estimations
    $11,325,000
    Show details
    Cap Rate Potential
    2.9%
    Hotels
    Location Intelligence
    Property ID
    US80-1070060
    The Realmo ID is a unique identifier assigned to every property, incorporating country codes and precise geo-coordinates for 300x300-foot land blocks. It enables standardized data collection and seamless integration of disparate sources such as ownership, tax, title data and physical specifications. By aggregating current and historical records, the Realmo ID powers advanced analytics and delivers deep, verifiable insights for real estate professionals.

    Current Use by Public Records

    • The Walden, Trademark Collection By Wyndham / Hotel

    Property Details for 124 Waldens Main St

    Year built
    2010
    Construction
    CONCRETE
    Lot size
    1.49 lot acres
    Property size
    66,482 SF
    Zone code
    C-2
    Property type
    Hotels
    APN
    078083 01905
    APU
    7808301905

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

      Method
      Estimation
      Statistic approach
      $11,300,000
      ML approach
      $11,440,000

    • Comparable approach

      Method
      Estimation
      Statistic Estimate
      $11,677,000
      Market price range: $4.91M - $12.4M

    Get a detailed, property-specific valuation — fast and free

    Location Insight

    • Map
    • Local Demand
    City
    Pigeon Forge
    County
    Sevier
    State
    Tennessee
    Longitude
    -83.5792
    Latitude
    35.8048
    CBSA code
    42940
    CBSA name
    SEVIERVILLE, TN MICROPOLITAN STATISTICAL AREA

    Property Tax & Assessments

    Tax date
    Tax Amount
    Assessed Land Value
    Assessed Improvement Value
    Total Assessed Value
    Applied Tax Rate
    Land Market Value
    Improvement Market Value
    Total Market Value
    2021
    $61,897
    $505,200
    $3,257,120
    $3,762,320
    -
    $1,263,000
    $8,142,800
    $9,405,800

    Comparable in this City

    • Value Estimation by Request
      32,937 SF

      2162 Parkway

      Hotels • 32,937 SF
      2162 Parkway, Pigeon Forge, TN 37863
      View Details
    • Value Estimation
      $1,000,000
      55,731 SF

      3712 Pkwy Parkway

      HOTEL • 55,731 SF
      3712 Pkwy Parkway, Pigeon Forge, TN 37863-3814
      View Details
    • Value Estimation
      $510,000
      35,012 SF

      2045 Pkwy Parkway

      HOTEL • 35,012 SF
      2045 Pkwy Parkway, Pigeon Forge, TN 37863-2960
      View Details
    • Value Estimation
      $755,000
      64,323 SF

      1949 Pkwy Parkway

      HOTEL • 64,323 SF
      1949 Pkwy Parkway, Pigeon Forge, TN 37863-4903
      View Details
    • Value Estimation
      $5,650,000
      70,064 SF

      149 Comm Ctr Dry

      HOTEL • 70,064 SF
      149 Comm Ctr Dry, Pigeon Forge, TN 37863
      View Details
    • Value Estimation
      $605,000
      29,997 SF

      336 Henderson Chapel Rd

      HOTEL • 29,997 SF
      336 Henderson Chapel Rd, Pigeon Forge, TN 37863-2941
      View Details

    Similar Nearby for Sale

    • $8,000,000
      32,937 SF

      Pigeon Forge Hotel Investment Opportunity

      63-Unit Hotel, High Traffic Location
      2162 Parkway, Pigeon Forge, TN 37863
      View Details
    • $6,500,000
      32,937 SF

      Pigeon Forge Hotel For Sale

      63-unit hotel on Parkway with indoor and outdoor pools.
      2162 Parkway, Pigeon Forge, TN 37863
      View Details
    • $16,500,000
      73,448 SF

      Pigeon Forge Hotel Investment Opportunity

      165-Room Hotel, High Traffic Location
      2825 Parkway, Pigeon Forge, TN 37863
      View Details
    • $12,000,000
      72,548 SF

      Hotel with Convention Center and Expansion

      122-room hotel with convention center and expansion potential.
      4010 Parkway, Pigeon Forge, TN 37863
      View Details
    • $6,500,000
      32,937 SF

      63-Unit Hotel on Parkway

      63-unit hotel with high traffic location in Pigeon Forge, TN.
      2162 Parkway, Pigeon Forge, TN 37863
      View Details
    • $12,000,000
      72,548 SF

      Hotel and Convention Center For Sale

      122-room hotel with convention center and development opportunity.
      4010 Parkway, Pigeon Forge, TN 37863
      View Details

    Similar Nearby for Lease

    • $1,400,000

      Prime Pigeon Forge Acreage Available

      1.39 acres for sale or lease near Parkway.
      249 Wears Valley Rd, Pigeon Forge, TN 37863
      View Details
    • $20 SF/Yr
      5,000 SF

      Pigeon Forge Retail Space Available

      Retail space in high-traffic Pigeon Forge location for lease.
      163-177 E Wears Valley Rd, Pigeon Forge, TN 37863
      View Details
    • $19 SF/Yr
      1,700 SF

      Pigeon Forge Office Suite For Rent

      1,700 SF office suite in a prime location.
      2540 Sand Pike Blvd, Pigeon Forge, TN 37863
      View Details
    • Contact for pricing
      19,134 SF

      Pigeon Forge Factory Outlet Mall

      Factory outlet mall in a high-traffic tourist area.
      2860 Parkway, Pigeon Forge, TN 37863
      View Details
    • $120,000
      3,561 SF

      Pigeon Forge Parkway Ground Lease

      Prime location near Dollywood with high traffic and tourist exposure.
      3660 Parkway, Pigeon Forge, TN 37863
      View Details
    • $45 SF/Yr
      5,000 SF

      Prime Parkway Retail Space

      High-visibility retail space on the Parkway in Pigeon Forge.
      3676 Parkway, Pigeon Forge, TN 37863
      View Details
    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.
    124 Waldens Main St
    Pigeon Forge, TN 37863-4270
    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.
    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.