← New analysisCompare properties →
ACTIVEsingle familyvia mls

1006 Bluff Road

Merriam Woods, MO, 65740

3 bd3 ba1,792 sqftBuilt 2007

List price

$310,000

Photo 1
Financial analysis

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

Monthly cash flow

$396

Cap rate

7.9%

Cash-on-cash

7.7%

DSCR

1.24

Est. annual revenue$49,184
Stays / year67
Property tax($1,761)
Insurance($1,550)
Utilities($3,000)
HOA($0)
Management($9,837)
Maintenance reserve($2,459)
Cleaning($6,023)
Net operating income$24,555
Down payment$62,000
Loan amount$248,000
Monthly payment (P&I)$1,649.95
Annual debt service($19,799)
Annual cash flow$4,755
Break-even occupancy46.5%

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
Absolutely incredible cabin being sold with an additional adjacent lot, tucked away in a private, secluded setting just minutes from Lake Taneycomo near Branson, Missouri. This Ozarks cabin retreat blends rustic charm with modern comfort, featuring an open-concept kitchen, dining, and living area with a stunning rock fireplace, soaring 20-foot vaulted ceilings, and abundant natural light. The spacious primary suite includes a large walk-in closet, while the second bedroom and full bath provide comfortable main-level living. Located near top boating and fishing destinations, this property is ideal as a primary residence, vacation home, or short-term rental investment in the Branson area.Upstairs, the loft offers panoramic views of the Ozark hills through large windows and includes a half bath, making it a flexible space for a third bedroom, home office, or guest suite. Step outside onto expansive decks overlooking a wooded hillside, creating a peaceful outdoor living space perfect for entertaining or relaxing in nature. With close proximity to Branson attractions, Table Rock Lake, and year-round tourism, this property offers privacy, income potential, and long-term value.

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.