ACTIVEsingle familyvia mls

420 Amanda Road

Ridgedale, MO, 65739

3 bd2 ba1,429 sqftBuilt 1994

List price

$299,900

Financial analysis

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

Monthly cash flow

$492

Cap rate

8.3%

Cash-on-cash

9.8%

DSCR

1.31

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$49,184

Stays / year67

Property tax($1,312)

Insurance($1,500)

Utilities($3,000)

HOA($0)

Management($9,837)

Maintenance reserve($2,459)

Cleaning($6,023)

Net operating income$25,054

Down payment$59,980

Loan amount$239,920

Monthly payment (P&I)$1,596.19

Annual debt service($19,154)

Annual cash flow$5,900

Break-even occupancy44.5%

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

Enjoy the best of Table Rock Lake living in this light-filled 3-bedroom, 2-bath home ideally located just minutes from Long Creek Marina, public boat access, and nearby boat and RV storage. Situated near the Hwy 86 bridge in one of Ridgedale's most desirable lake areas, the property offers seasonal lake views, beautiful Ozark sunsets, and easy access to boating, fishing, and outdoor recreation.Vaulted ceilings, large windows, engineered hardwood floors, and a cozy brick fireplace create a warm and inviting living space filled with natural light. Outside, enjoy a partially covered deck and privacy-fenced backyard perfect for relaxing after a day on the lake.Big Cedar Lodge, Top of the Rock, Thunder Ridge Nature Arena, golf, dining, and entertainment are all just minutes away. Recent updates include a new roof (2023), gutters, and leaf guards, making this an ideal full-time home, vacation getaway, or investment 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.