← New analysisCompare properties →
ACTIVEsingle familyvia mls

132 Pierson Avenue

Forsyth, MO, 65653

3 bd2 ba1,520 sqftBuilt 1971

List price

$244,900

Financial analysis

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

Monthly cash flow

$866

Cap rate

10.6%

Cash-on-cash

21.2%

DSCR

1.66

Est. annual revenue$49,184
Stays / year67
Property tax($607)
Insurance($1,225)
Utilities($3,000)
HOA($0)
Management($9,837)
Maintenance reserve($2,459)
Cleaning($6,023)
Net operating income$26,033
Down payment$48,980
Loan amount$195,920
Monthly payment (P&I)$1,303.46
Annual debt service($15,642)
Annual cash flow$10,392
Break-even occupancy36.5%

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
Beautifully updated 3-bedroom, 2-bath ranch home situated on a peaceful corner lot in Shepherd of the Hills Estates. Offering 1,520 sq ft of living space, this home features rich wood flooring in the living and dining areas and a striking see-through brick fireplace that serves as a focal point between the two spaces. The kitchen includes a breakfast bar and opens to the main living areas, creating a functional layout for everyday living and entertaining. Recent updates include new water heater, newer fixtures, carpet, and laminate flooring. A convenient utility room is located on the main level. Outside, the 0.34-acre lot offers mature shade trees, established landscaping, a covered screened in front porch, and a spacious back deck for outdoor enjoyment. Additional features include an attached 2-car garage with workshop space, heat pump HVAC system, city water and sewer, water softener, reverse osmosis system, and cable availability. Conveniently located near shopping, dining, Lake Taneycomo and Table Rock Lake, this move-in-ready home offers comfort, functionality, and a desirable location with no HOA.

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.