← New analysisCompare properties →
ACTIVEsingle familyvia mls

167 Tucker Cove

Ridgedale, MO, 65739

3 bd2 ba2,723 sqftBuilt 1952

List price

$398,750

167 Tucker Cove
Financial analysis

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

Monthly cash flow

-$99

Cap rate

6.1%

Cash-on-cash

-1.5%

DSCR

0.95

Est. annual revenue$49,184
Stays / year67
Property tax($1,359)
Insurance($1,994)
Utilities($3,000)
HOA($230)
Management($9,837)
Maintenance reserve($2,459)
Cleaning($6,023)
Net operating income$24,283
Down payment$79,750
Loan amount$319,000
Monthly payment (P&I)$2,122.31
Annual debt service($25,468)
Annual cash flow-$1,185
Break-even occupancy57.1%

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
Beautiful all year long view of the Long Creek area of Table Rock Lake! This home has everything you need for lake living. An enclosed 3 season sun room, 2 kitchens, cozy fireplace for chilly nights and room to entertain during the summer. Plus plenty of storage. The main kitchen is set up for efficiency and has an eat at bar. All hardwood floor on the main level. Tile and some carpet in the bsmt. 2 bedrooms upstairs and one down. The bsmt is home to an entire second kitchen, laundry area, second living area, one bedroom with a view, and garage access. There is a spot for a second free standing fireplace or pellet stove. It currently has a propane heater installed. The pool table and washer and dryer can stay! Water softener and well pressure tank are in the garage for easy access. 12 x 16 storage shed with electricity

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.