1103 Villa Ln, Gatlinburg, TN 37738

$379,000
2
BD
2
BA
864
SqFt

Show Photos

Verify your account to unlock exclusive photos, mortgage tools, and more.

List Price
$379,000
Price Change
▼ $10,900 1791170651
Status
ACTIVE
MLS#
3528646
Bedrooms
2
Full-baths
1
Half-baths
1
Sq. Ft
864
Year Built
1986
Subdivision
Condo Villas

Property Description

BRAND-NEW METAL ROOF • NEW EXTERIOR PAINT • REDUCED PRICE • POSITIVE CASH FLOW Proven Gatlinburg STR just 3 miles from downtown with an established rental history and room to take it to the next level. This 2BR/1.5BA cabin generated $49,500 in gross rental revenue in 2025 and ranks in the Top 1% on Airbnb for guest ratings, reviews and reliability. Offered at $389,900, the property shows an estimated $1,145/month positive cash flow based on 2025 gross rental revenue and current estimated monthly expenses.* With a few strategic interior and outdoor updates, imagine the potential to elevate the guest experience, strengthen the property's marketability and build on an already successful rental history. The seller has already handled two major improvements with a brand-new metal roof and newly painted exterior--and is now offering $5,000 toward buyer closing costs upon an acceptable contract that closes. Proven income. Positive cash flow. Big-ticket improvements completed. Opportunity for additional upside. Minutes from downtown Gatlinburg, Great Smoky Mountains National Park, Anakeesta, Dollywood and area attractions. *Cash-flow projection is an estimate based on $49,500 in 2025 gross rental revenue and provided expenses. Actual expenses, financing terms, management costs and rental performance may vary.

Additional Information

Price Per Sqft
$438
Days on Market
41
Hoa Fee
$235
Style
Cottage
Stories
1
Interior Features
Ceiling Fans
Appliances
Dishwasher, Dryer, Electric Range, Microwave, Refrigerator, Washer
Basement
Crawl Space
Roof
Shingle
Fireplace Features
Gas
Hoa Amenities
Pool
Heating
Electric, Heat Pump
Cooling
Central Air, Electric, Other
Sewer
Septic Tank
Water
Other

Mortgage Calculator

Amount of Loan
Annual Interest Rate
%
Term of Loan
Years

Does not include any taxes or fees.
Please consult a financial professional.
Calculator source: Real Geeks

Listing courtesy of Wallace.

board logo

Information Is Believed To Be Accurate But Not Guaranteed. Some or all listings may or may not be listed by the office/agent presenting these featured properties. Copyright 2026 MTRMLS, Inc. RealTracs Solutions.