ACTIVEothervia mls

28 Adams Lane

Blue Eye, MO, 65611

2 bd1 ba980 sqftBuilt 1982

List price

$55,000

Financial analysis

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

Monthly cash flow

$1,233

Cap rate

33.3%

Cash-on-cash

134.5%

DSCR

5.21

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$40,150

Stays / year67

Property tax($109)

Insurance($275)

Utilities($3,000)

HOA($2,400)

Management($8,030)

Maintenance reserve($2,008)

Cleaning($6,023)

Net operating income$18,306

Down payment$11,000

Loan amount$44,000

Monthly payment (P&I)$292.73

Annual debt service($3,513)

Annual cash flow$14,793

Break-even occupancy21.2%

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

BIG Price Drop on this stunning lake view .29 Acre level to gently rolling lot! Nestled in a sought-after area, Panoramic water views, Easy access and Easy to Build On!! Existing 1982 Windsor 14'x70' mobile home assigned no value - but - has good bones and just needs some rehab! All Utilities Are ON SITE. Obviously mobile homes are permitted. If you enter the mobile home be careful of soft floors in places (at door and in water heater/furnace area). 1031 $ is OK!

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.