ACTIVEsingle familyvia mls

162 Bunny Lane

Cedarcreek, MO, 65627

2 bd1 ba1,104 sqftBuilt 1975

List price

$180,000

Financial analysis

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

Monthly cash flow

$679

Cap rate

10.9%

Cash-on-cash

22.7%

DSCR

1.71

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$40,150

Stays / year67

Property tax($540)

Insurance($900)

Utilities($3,000)

HOA($0)

Management($8,030)

Maintenance reserve($2,008)

Cleaning($6,023)

Net operating income$19,650

Down payment$36,000

Loan amount$144,000

Monthly payment (P&I)$958.04

Annual debt service($11,496)

Annual cash flow$8,154

Break-even occupancy36.4%

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

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.

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.