← New analysisCompare properties →
ACTIVEothervia mls

1006 Deerfield Road

Merriam Woods, MO, 65740

4 bd2 ba2,413 sqftBuilt 2002

List price

$148,000

Financial analysis

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

Monthly cash flow

$1,949

Cap rate

22.2%

Cash-on-cash

79.0%

DSCR

3.47

Est. annual revenue$58,218
Stays / year67
Property tax($1,065)
Insurance($740)
Utilities($3,000)
HOA($0)
Management($11,644)
Maintenance reserve($2,911)
Cleaning($6,023)
Net operating income$32,836
Down payment$29,600
Loan amount$118,400
Monthly payment (P&I)$787.72
Annual debt service($9,453)
Annual cash flow$23,383
Break-even occupancy20.8%

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
Excellent buy for this 4 bedroom, 2 bath home with fireplace and large detached OVERSIZED 24' X 30' 2 car garage on a nice tree shaded lot. Split bedrooms and double vanity in master bath. Walk in shower and separate corner tub. Located just minutes from Branson or Forsyth.

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.