← New analysisCompare properties →
ACTIVEsingle familyvia mls

195 Edgewater Circle

Forsyth, MO, 65653

1 bd1 ba731 sqftBuilt 2008

List price

$259,000

Lake View
Financial analysis

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

Monthly cash flow

-$350

Cap rate

4.8%

Cash-on-cash

-8.1%

DSCR

0.75

Est. annual revenue$31,116
Stays / year67
Property tax($678)
Insurance($1,295)
Utilities($3,000)
HOA($0)
Management($6,223)
Maintenance reserve($1,556)
Cleaning($6,023)
Net operating income$12,342
Down payment$51,800
Loan amount$207,200
Monthly payment (P&I)$1,378.51
Annual debt service($16,542)
Annual cash flow-$4,200
Break-even occupancy68.3%

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
Welcome to the Lake Retreat! This charming, fully furnished cabin located just steps from the water and includes a coveted 10x24 boat slip.Whether you're searching for a vacation getaway, income-producing rental investment, or personal escape, this turnkey cabin offers the perfect blend of relaxation, recreation, and convenience.Residents and guests enjoy resort-style amenities including a swimming pool, walking trails, and community docks, all nestled in a peaceful lakeside setting just 20 minutes from the attractions, dining, and entertainment of Branson.Best of All Cabin Ann is currently managed with Super Host status on Airbnb. The monthly COA dues cover water, sewer and professional lawn maintenance. Low-maintenance ownership and direct access to the lake lifestyle so many buyers seek, this Edgewater cabin is ready to enjoy from day one.

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.