← New analysisCompare properties →
ACTIVEsingle familyvia mls

162 Bunny Lane

Cedarcreek, MO, 65627

2 bd1 ba1,104 sqftBuilt 1975

Listing courtesy of Realty Company of the Ozarks · (417) 546-0109 · MLS# SOM60306803

List price

$180,000

$163/sqft

Listing description
Perched on a bluff overlooking Bull Shoals Lake and the Ozark Mountains, this two-bedroom, one-bathroom home awaits its new owner to transform it into their dream home. The remodeling has commenced, and it's just a matter of finishing touches. The home boasts two living areas, a cozy fireplace, a kitchen with concrete countertops, a pot boiler, and a back sunroom perfect for enjoying the lake and mountain views while sipping morning coffee. The property comprises three parcels that joins the corp land, making it an ideal location to complete your dream home. Additionally, there's a spacious 16X19 outbuilding for storage and a kids' clubhouse equipped with a climbing wall, providing ample space for outdoor activities. Explore the property and discover the possibility of finding arrowheads or geodes while hiking to the lake, putting your boat in about half a mile away, or simply relaxing by the fire pit. Schedule a private showing today and embark on your journey to creating your dream home.
Financial analysis

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

Short-term rentals aren't permitted here, so this is underwritten as a long-term rental — monthly rent and vacancy instead of nightly rate and occupancy.

Monthly cash flow

$170

Cap rate

7.5%

Cash-on-cash

5.7%

DSCR

1.18

Est. annual revenue$17,002
Property tax($540)
Insurance($720)
Utilities($0)
HOA($0)
Management($1,360)
Maintenance reserve($850)
Total operating expenses($3,470)
Net operating income$13,531
Down payment$36,000
Loan amount$144,000
Monthly payment (P&I)$958.04
Annual debt service($11,496)
Annual cash flow$2,035

Numbers don't work?

Leave your email and we'll alert you if the price on this listing drops.

Ask about this property

Answers are grounded in local Branson knowledge — and will say when something needs to be confirmed with Sydney.

AI investment score

A 0–100 score with strengths, risks, and investor-fit — grounded in local Branson knowledge — runs on demand.

Email me this analysis

Get this analysis in your inbox — the numbers, plus a link back to tweak the assumptions any time.

We'll only use your email to send this report and follow up about Branson investing. No spam.

Talk to a Branson STR expert

Sydney Shepherd can confirm subdivision rules, HOA restrictions, and realistic revenue for this property.

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.

The data relating to real estate for sale on this web page comes in part from the Internet Data Exchange (IDX) of the Southern Missouri Regional MLS, LLC, Inc. Real estate listings held by Brokerage firms other than Keller Williams Tri-Lakes are marked with the IDX logo and detailed information about them includes the name of the listing Brokers. The information being provided is for consumers' personal, noncommercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. The information being provided is not guaranteed, and all information should be verified by the consumer. Any representation that a web site contains all listings shall only mean that the website contains all listing available to the public through the IDX data feed. There may be other properties offered through a REALTOR® that have not been displayed on this site. © 2019 Southern Missouri Regional MLS, LLC. All rights reserved.

IDX & copyright information