← New analysisCompare properties →
ACTIVEcondovia mls

150 Sunken Forest Dr. 7-202

Forsyth, MO, 65653

2 bd2 ba1,230 sqftBuilt 1993

List price

$210,000

Primary photo
Financial analysis

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

Monthly cash flow

$477

Cap rate

9.1%

Cash-on-cash

13.6%

DSCR

1.43

Est. annual revenue$40,150
Stays / year67
Property tax($909)
Insurance($1,050)
Utilities($3,000)
HOA($0)
Management($8,030)
Maintenance reserve($2,008)
Cleaning($6,023)
Net operating income$19,131
Down payment$42,000
Loan amount$168,000
Monthly payment (P&I)$1,117.71
Annual debt service($13,413)
Annual cash flow$5,719
Break-even occupancy41.9%

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
Nestled in the heart of Forsyth, this upper-level LAKEVIEW 2BR, 2BA condo overlooks lush grounds, surrounding hills, swimming pool #3, and shimmering Lake Taneycomo. This WALK-IN condo includes private 1-car garage just a few covered steps from its front door plus a 10'x24' boat slip! FYI, boat IS for-sale-by-owner. This UPDATED condo offers a large laundry with utility sink, open concept kitchen, dining and living room with unobstructed views of the lake, the spacious feel that comes with raised and vaulted ceilings, neutral walls and soft gray ''barnwood'' luxury Pergo flooring throughout. Master suite enjoys a tranquil lake view, access to deck, tray ceiling and attached bathroom with stunning new oversized walk-in shower. Comfortable guest bedroom with tray ceiling and adjacent bathroom. Covered lakeside deck has storage closet and retractable awning with access from both living room and master bedroom. All updated appliances in kitchen and laundry. Upgraded, high-efficiency HVAC (YORK 2023) and water heater (RICHMOND 2023). All the expensive work is already done in this wonderful condo. Come and relax in YOUR new full or part-time lake retreat without the work and worry of maintenance. Enjoy boat rides on the lake, socializing on the dock, sunbathing at one of three pools, or joining your neighbors and friends around an evening firepit. Taneycomo Terrace of Forsyth is a quiet, safe and friendly lake community just minutes from Branson shops and attractions., yet conveniently close to local restaurants and grocery stores. Come enjoy a lifestyle without the hassles and chaos of nightly rentals, crowded lakes and traffic-jammed roadways. Don't settle for less, come see what you're missing, and be sure to ask about the Seller's Bonus!

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.