← New analysisCompare properties →
ACTIVEsingle familyvia mls

143 Santana Circle

Reeds Spring, MO, 65737

3 bd3 ba2,260 sqftBuilt 1978

List price

$459,900

Hall.1
Financial analysis

Adjust the assumptions to see live results. Defaults are Branson-area estimates and will be refined with local data.

Monthly cash flow

-$439

Cap rate

5.2%

Cash-on-cash

-5.7%

DSCR

0.82

Est. annual revenue$49,184
Stays / year67
Property tax($982)
Insurance($2,300)
Utilities($3,000)
HOA($482)
Management($9,837)
Maintenance reserve($2,459)
Cleaning($6,023)
Net operating income$24,102
Down payment$91,980
Loan amount$367,920
Monthly payment (P&I)$2,447.78
Annual debt service($29,373)
Annual cash flow-$5,272
Break-even occupancy64.4%

Numbers don't work?

Leave your email and we'll alert you if the price on this listing drops.

Ask about this propertyComing soon

A chat assistant grounded in local Branson knowledge is on the way. For now, send your question to Sydney using the form on the right and you'll get a real answer.

AI investment scoreComing soon

A 0–100 score with strengths, risks, and investor-fit — grounded in local Branson knowledge — is on the way. Until then, the financial breakdown on the left is fully live, and Sydney can give you the local read.

Talk to a Branson STR expert

Sydney Shepherd can confirm subdivision rules, HOA restrictions, and realistic revenue for this property.

Listing description
This Table Rock Lake home is perfect for full-time or lake-time living and it's officially lake season! Now's the perfect time to take a look at what this super clean, well-maintained home, and its charming neighborhood have to offer! The property has 3 bedrooms, 3 bathrooms, a double lot, large garage, tons of additional parking, and room to add a garage/shop! This 2nd tier lake community home has great curb appeal with peek-a-boo lake views just across the street and is located in the quiet hidden-gem neighborhood of Cedaridge Estates. The proximity to Table Rock Lake and the accessibility of paved, county-maintained roads, make for quick access to the water, dining, shopping, groceries, Silver Dollar City, plus all of the Branson, MO attractions, just 30 minutes away! Boat slips within this and surrounding communities are available often and a quick 10-minute drive to the Aunts Creek ramp has you on the water lickety-split! The welcoming main level has an open-living, dining, and kitchen area great for both entertaining and efficient daily living. Rounding out this level is a cheerful breakfast nook, sunroom, full bath, bedroom/office, and primary suite. The fully finished lower level provides additional living, another bedroom, bathroom, mud, and laundry areas (with a laundry chute)! A storage room and access to the garage completes this multi-use level. Thoughtful improvements have been made in recent years including flooring throughout, kitchen cabinets with soft-close drawers/doors and warm butcherblock countertops! Fully updated bathrooms and a boatload of added storage are just some of the updates that make this house instantly a home! Oh, and can't forget the new water heater and 4-year young HVAC! Here's your chance to score a 'no updates needed' home at the lake!

Projections and scores are estimates for informational purposes only — not financial, investment, tax, or legal advice. Branson-area defaults are starting points; confirm local rules, rates, and revenue before making any decision.