← New analysisCompare properties →
ACTIVEcondovia mls

261 Cedar Point Road, Unit Cabins 1,2,3

Forsyth, MO, 65653

3 bd3 ba1,344 sqftBuilt 1929

Listing courtesy of Mayhew Realty Group LLC · (417) 319-6955 · MLS# SOM60326544

List price

$325,000

$242/sqft

Listing description
Cabins 1, 2 & 3Rare opportunity to own three income-producing lakefront cabins on beautiful Lake Taneycomo with spectacular year-round water views and gentle access to the shoreline. These cabins are fully renovated and ready for immediate occupancy, vacation rentals, long-term rentals, or personal use.The property features three separate cabins with updated interiors, newer windows in some units, metal roofs, and the rustic lake-cabin charm that visitors seek. Zoned commercial, the property allows vacation rentals and offers an excellent opportunity for investors seeking established rental units in a highly desirable waterfront location.Public sewer is connected, and the cabins are served by a shared well. Buyers should verify all information regarding utilities, zoning, rental regulations, and future development opportunities.A survey is currently in progress. Depending upon the final survey and regulatory approvals, there may be potential for a private dock. Buyers must complete their own due diligence regarding dock permits and shoreline rights.Enjoy premier Lake Taneycomo frontage with excellent fishing, boating, and recreation just steps from your door. Properties offering multiple rentable cabins, commercial zoning, and direct lake access are increasingly difficult to find.Important: Property cannot be divided and sold as individual cabin units. Concrete steps throughout the property do not have handrails. Exercise caution while touring. Seller and real estate broker are not responsible for accidents or injuries occurring on the property.The cabins are believed to be located within the 0.2% annual chance floodplain, while portions of the surrounding property may be subject to different flood zone classifications. Buyer to verify floodplain status, insurance requirements, measurements, zoning, utilities, dock potential, vacation rental regulations, and all matters important to buyer.
Financial analysis

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

Monthly cash flow

-$792

Cap rate

3.5%

Cash-on-cash

-14.6%

DSCR

0.54

Est. annual revenue$34,339
Stays / year58
Property tax($3,250)
Insurance($1,625)
Utilities($3,000)
Electricity($120)
Water($25)
Sewer($20)
Trash($25)
Internet / cable($60)
HOA($0)
Management($6,868)
Maintenance reserve($1,717)
Cleaning($5,256)
Lodging / tourism tax($1,374)
Total operating expenses($23,089)
Net operating income$11,250
Down payment$65,000
Loan amount$260,000
Monthly payment (P&I)$1,729.79
Annual debt service($20,757)
Annual cash flow-$9,508
Break-even occupancy71.9%

Numbers don't work?

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

Ask about this property

Answers are grounded in local Branson knowledge — and will say when something needs to be confirmed with Sydney.

AI investment score

A 0–100 score with strengths, risks, and investor-fit — grounded in local Branson knowledge — runs on demand.

Email me this analysis

Get this analysis in your inbox — the numbers, plus a link back to tweak the assumptions any time.

We'll only use your email to send this report and follow up about Branson investing. No spam.

Talk to a Branson STR expert

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

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.

The data relating to real estate for sale on this web page comes in part from the Internet Data Exchange (IDX) of the Southern Missouri Regional MLS, LLC, Inc. Real estate listings held by Brokerage firms other than Keller Williams Tri-Lakes are marked with the IDX logo and detailed information about them includes the name of the listing Brokers. The information being provided is for consumers' personal, noncommercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. The information being provided is not guaranteed, and all information should be verified by the consumer. Any representation that a web site contains all listings shall only mean that the website contains all listing available to the public through the IDX data feed. There may be other properties offered through a REALTOR® that have not been displayed on this site. © 2019 Southern Missouri Regional MLS, LLC. All rights reserved.

IDX & copyright information