ACTIVEothervia mls

4087 Oakwood Road

Merriam Woods, MO, 65740

2 bd1 ba960 sqftBuilt 1992

List price

$64,900

Financial analysis

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

Monthly cash flow

$1,366

Cap rate

31.6%

Cash-on-cash

126.3%

DSCR

4.96

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$40,150

Stays / year67

Property tax($224)

Insurance($325)

Utilities($3,000)

HOA($0)

Management($8,030)

Maintenance reserve($2,008)

Cleaning($6,023)

Net operating income$20,541

Down payment$12,980

Loan amount$51,920

Monthly payment (P&I)$345.43

Annual debt service($4,145)

Annual cash flow$16,396

Break-even occupancy17.6%

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

Start your real estate portfolio today with this income producing property! Upgrades include a new HVAC, washing machine, and refrigerator in 2023. Property is being sold, ''as-is'' with seller making no repairs. Buyers and buyers agents to do own due diligence. Schedule your showing today before it's gone!

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.