ACTIVEsingle familyvia mls

317 Hickory Street

Merriam Woods, MO, 65740

3 bd2 ba1,216 sqftBuilt 2008

List price

$212,400

Financial analysis

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

Monthly cash flow

$1,029

Cap rate

12.2%

Cash-on-cash

29.1%

DSCR

1.91

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$49,184

Stays / year67

Property tax($894)

Insurance($1,062)

Utilities($3,000)

HOA($0)

Management($9,837)

Maintenance reserve($2,459)

Cleaning($6,023)

Net operating income$25,910

Down payment$42,480

Loan amount$169,920

Monthly payment (P&I)$1,130.48

Annual debt service($13,566)

Annual cash flow$12,344

Break-even occupancy33.0%

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

Charming 3-bedroom, 2-bath, 2-car garage home is just a stone's throw from Lake Taneycomo. You'll love being just minutes from all the shopping, dining, and entertainment that Branson has to offer--without the noise and congestion of town!Inside, you'll find a spacious open living plan perfect for relaxing or entertaining. The master suite features walk-in closet for added convenience. Plus the solar panels provide very low utility costs! Come see this adorable home 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.