← New analysisCompare properties →
ACTIVEsingle familyvia mls

518 Nave Ferry Road

Protem, MO, 65733

2 bd1 ba975 sqftBuilt 2009

List price

$675,000

518 Nave Ferry Rd
Financial analysis

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

Monthly cash flow

-$2,140

Cap rate

2.6%

Cash-on-cash

-19.0%

DSCR

0.40

Est. annual revenue$40,150
Stays / year67
Property tax($286)
Insurance($3,375)
Utilities($3,000)
HOA($0)
Management($8,030)
Maintenance reserve($2,008)
Cleaning($6,023)
Net operating income$17,429
Down payment$135,000
Loan amount$540,000
Monthly payment (P&I)$3,592.63
Annual debt service($43,112)
Annual cash flow-$25,683
Break-even occupancy113.6%

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
A Rare Opportunity to own LAKEFRONT Acreage on Bull Shoals Lake!! This property consists of just over 132 acres in 2 adjoining parcels with a 2 bedroom cabin in place. A perfect spot to live in while building your dream home with a grand lakeview of Bulls Shoals Lake. Located in the quiet and serene little town of Protem, Missouri you will find the seclusion and privacy that is hard to find these days. Paved roads all the way to the property and a boat launch just around the corner for quick access to the best fishing and boating spots in the region. The land is mostly wooded with a few clearings and drivable trails cut through for easy access to ideal hunting havens. Properties like this rarely make it to the market so don't miss out on this deal!!

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.