← New analysisCompare properties →
ACTIVEsingle familyvia mls

423 Eagle Drive

Reeds Spring, MO, 65737

3 bd3 ba1,438 sqftBuilt 2008

List price

$377,000

Lakefront Cabin Vacation Rental
Financial analysis

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

Monthly cash flow

-$456

Cap rate

4.9%

Cash-on-cash

-7.2%

DSCR

0.77

Est. annual revenue$49,184
Stays / year67
Property tax($3,770)
Insurance($1,885)
Utilities($3,000)
HOA($3,600)
Management($9,837)
Maintenance reserve($2,459)
Cleaning($6,023)
Net operating income$18,610
Down payment$75,400
Loan amount$301,600
Monthly payment (P&I)$2,006.55
Annual debt service($24,079)
Annual cash flow-$5,468
Break-even occupancy64.7%

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 Edgewater Villa--a summer-ready, turn-key furnished lakefront half duplex perfect for vacation rental, family retreat, or both! This rare opportunity offers stunning views, easy water access, & all the resort-style amenities your guests will love--plus the flexibility to sleep 12+ comfortably. Whether you're looking for income potential or a legacy getaway, this property delivers.Property Highlights:*Fully furnished lakefront half duplex w/ lake views & rental-ready setup*3 bedrooms / 2 baths, including main-level handicap-accessible suite*Open-concept layout w/ natural light & year-round Table Rock Lake views*Spacious kitchen w/ full appliances, stocked & guest-ready*Upper-level oversized bunk room w/ 4 full beds--room for the whole crew*Flat walk to the water in a peaceful, wooded setting*Cool lake breezes, sunset views, & abundant Ozark wildlifeOn-Site Amenities (HOA Maintained):*In-ground pool, covered pavilion for gatherings*Playground, shuffleboard, & lakeside trails*Low HOA dues incl: water/sewer, trash, landscaping, road & common area upkeepBoat Slip Option:*Up to two 10x24 boat slips avail to owner (add $65K ea)*Slips just steps from the home (not rentable to guests per COE)Location Perks:*Mins to Kimberling City, Branson & Silver Dollar City*By water: easy access to marinas, boat-up dining & fishing hot spots*Nightly rental eligible w/ subdivision approvalBonus:New roof coming & more cabins and duplexes available! Edgewater Villa on Eagle Dr offers unbeatable lakefront value, income potential & unforgettable memories in the heart of the Ozarks.

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.