← New analysisCompare properties →
ACTIVEsingle familyvia mls

5058 Greenwood Drive

Merriam Woods, MO, 65740

4 bd3 ba2,347 sqftBuilt 2006

List price

$264,900

IMG_4525
Financial analysis

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

Monthly cash flow

$1,230

Cap rate

12.0%

Cash-on-cash

27.9%

DSCR

1.87

Est. annual revenue$58,218
Stays / year67
Property tax($1,632)
Insurance($1,325)
Utilities($3,000)
HOA($0)
Management($11,644)
Maintenance reserve($2,911)
Cleaning($6,023)
Net operating income$31,684
Down payment$52,980
Loan amount$211,920
Monthly payment (P&I)$1,409.91
Annual debt service($16,919)
Annual cash flow$14,765
Break-even occupancy33.4%

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
💥 Opportunity Knocks in Branson! 💥 Whether you're looking for your first home 🏡 or a smart investment property 💼, this spacious 4-bedroom, 3-bath home (with a possible 5th bedroom!) is packed with potential.Enjoy an open-concept upstairs with a bright kitchen/dining area 🍽️, inviting living room 🛋️, and convenient laundry. Upstairs also features 3 bedrooms and 2 baths, with fresh carpet installed just last year ✅.Downstairs offers a huge family room 🎯, a large bedroom 🛏️, a full bath, and an additional office/bedroom (non-conforming). Step out back to two private decks overlooking a peaceful wooded backdrop 🌳--perfect for relaxing or entertaining.Located in the desirable Branson School District 🎓 and close to shopping, dining, and world-class entertainment 🎭, this home is a versatile gem ready for your vision. Don't miss your chance to make it yours!

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.