← New analysisCompare properties →
ACTIVEcondovia mls

150 Sunken Forest Dr. 3-134

Forsyth, MO, 65653

2 bd2 ba1,140 sqftBuilt 1990

List price

$187,000

Primary photo
Financial analysis

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

Monthly cash flow

$613

Cap rate

10.3%

Cash-on-cash

19.7%

DSCR

1.62

Est. annual revenue$40,150
Stays / year67
Property tax($861)
Insurance($935)
Utilities($3,000)
HOA($0)
Management($8,030)
Maintenance reserve($2,008)
Cleaning($6,023)
Net operating income$19,294
Down payment$37,400
Loan amount$149,600
Monthly payment (P&I)$995.29
Annual debt service($11,944)
Annual cash flow$7,350
Break-even occupancy38.2%

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
Don't miss out on this LAKEVIEW 2BR/2BA WALK-IN GARDEN LEVEL condo with nearby RESERVED PARKING space PLUS PRIVATE GARAGE. Located on Lake Taneycomo in the heart of Forsyth, this welcoming lodge inspired unit is as unique and special as it gets! Beneath its cozy fishing cabin decor, you'll find updates to kitchen and bathrooms, lighting fixtures, Upgraded, energy-efficient HVAC, water heater, solid wood cabinetry and trim detail throughout. Enjoy views of rolling wooded hillsides, swimming pool, shimmering lake, breathtaking sunsets and landscaped grounds from your private covered deck, or grill and socialize with neighbors on your shaded garden patio. Condo includes convenient storage closets on the deck and patio area, nearby RESERVED PARKING space just steps from your front door, plus an ENCLOSED PRIVATE GARAGE with attic storage and mini workshop, located just around the corner! As a worry-free full or seasonal residence, this unit is conveniently close to pool #2 and located just above community room and fitness area! Come unwind in this peaceful wooded and landscaped setting with private boat launch, fishing docks, lakeside firepit, 3 swimming pools, and dedicated inside recreation space. Taneycomo Terrace of Forsyth is a peaceful, close-knit residential community with no nightly or long-term rentals allowed. It is conveniently close to local shops and restaurants, and still just a short drive to all Branson has to offer. If you're looking for an affordable full or part-time lake retreat without work and worry, this well-loved and maintained condo may be exactly what you're looking at a price that's tough to beat!

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.