1103 Villa Lane, Gatlinburg, TN 37738
Local realty services provided by:CENTURY 21 Premier
1103 Villa Lane,Gatlinburg, TN 37738
$379,000
- 2 Beds
- 2 Baths
- 864 sq. ft.
- Single family
- Active
Listed by: jodi spangler
Office: wallace
MLS#:3528646
Source:NASHVILLE
Price summary
- Price:$379,000
- Price per sq. ft.:$438.66
- Monthly HOA dues:$235
About this home
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....
Contact an agent
Home facts
- Year built:1986
- Subdivision & Development:Condo Villas
- Listing ID #:3528646
- Added:59 day(s) ago
- Updated:October 27, 2026 at 03:30 PM
Rooms and interior
- Bedrooms:2
- Total bathrooms:2
- Full bathrooms:1
- Half bathrooms:1
- Flooring:Laminate
- Kitchen Description:Dishwasher, Microwave, Refrigerator
- Basement Description:Crawl Space
- Living area:864 sq. ft.
Heating and cooling
- Cooling:Ceiling Fan(s), Central Air, Electric
- Heating:Electric, Heat Pump
- Central air:Yes
Structure and exterior
- Roof:Shingle
- Year built:1986
- Building area:864 sq. ft.
- Lot Features:Level, Sloped, Wooded
- Architectural Style:Cottage
- Construction Materials:Frame, Wood Siding
- Exterior Features:Deck
- Levels:1 Story
Utilities
- Sewer:Septic Tank
Finances and disclosures
- Price:$379,000
- Price per sq. ft.:$438.66
- Tax amount:$1,008
Features and amenities
- Appliances:Dishwasher, Microwave, Refrigerator, Washer
- Laundry features:Dryer, Washer
- Amenities:Ceiling Fan(s)
- Pool features:Pool
Parking
- Parking description:Asphalt, Driveway
New listings near 1103 Villa Lane
- Coming Soon
$175,000Coming Soon0.04 Acres4229 E Parkway, Gatlinburg, TN 37738
MLS# 3543057Listed by: MILES REAL ESTATE SERVICES - New
$1,649,000Active3 beds 3 baths3,730 sq. ft.1182 Johns Branch Rd, Gatlinburg, TN 37738
MLS# 3627242Listed by: WALLACE - New
$799,000Active3 beds 2 baths1,920 sq. ft.640 Carter Plaza, Gatlinburg, TN 37738
MLS# 3627255Listed by: YOUNG MARKETING GROUP, REALTY EXECUTIVES - New
$459,900Active2 beds 2 baths1,224 sq. ft.215 Woliss Lane #UNIT 313, Gatlinburg, TN 37738
MLS# 1360166Listed by: REALTY EXECUTIVES ASSOCIATES - New
$449,000Active2 beds 3 baths2,080 sq. ft.519 Picadilly Lane, Gatlinburg, TN 37738
MLS# 1360045Listed by: REMAX FIRST - New
$199,900Active0.06 Acres4229 E Parkway, Gatlinburg, TN 37738
MLS# 3626544Listed by: MILES REAL ESTATE SERVICES - New
$285,000Active3 beds 2 baths924 sq. ft.1260 Ski View Drive #5305, Gatlinburg, TN 37738
MLS# 3626495Listed by: KELLER WILLIAMS SMOKY MOUNTAINS - New
$595,000Active2 beds 2 baths1,512 sq. ft.567 Edgewood Dr, Gatlinburg, TN 37738
MLS# 3626396Listed by: EXP REALTY - New
$214,995Active2 beds 2 baths817 sq. ft.3710 Weber Road #D101, Gatlinburg, TN 37738
MLS# 3626410Listed by: COMPASS TENNESSEE, LLC - New
$425,000Active3 beds 2 baths1,478 sq. ft.204 Stott Lane, Gatlinburg, TN 37738
MLS# 1359938Listed by: CENTURY 21 MVP