ACTIVEsingle familyvia mls

123 Lakeview Drive

Forsyth, MO, 65653

2 bd1 ba624 sqftBuilt 1960

List price

$186,000

Financial analysis

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

Monthly cash flow

$666

Cap rate

10.7%

Cash-on-cash

21.5%

DSCR

1.67

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$40,150

Stays / year67

Property tax($291)

Insurance($930)

Utilities($3,000)

HOA($0)

Management($8,030)

Maintenance reserve($2,008)

Cleaning($6,023)

Net operating income$19,869

Down payment$37,200

Loan amount$148,800

Monthly payment (P&I)$989.97

Annual debt service($11,880)

Annual cash flow$7,990

Break-even occupancy36.8%

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

You will not want to miss this cute cabin, nestled in the heart of Forsyth with stunning views! This home features cedar ceilings, beautiful fixtures, 2 bedrooms and 1 bathroom. Whether you are looking for a home to call yours or maybe just a lake cabin retreat this is it. The spacious corner lot allows you to take in the scenery. Enjoy the beautiful Missouri sunrise over Lake Tanycomo right from your lake view front porch!

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.