← New analysisCompare properties →
ACTIVEothervia mls

2790b Stehle Road

Theodosia, MO, 65761

1 bd1 ba1,170 sqftBuilt 1991

List price

$599,000

1 Cover 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

-$2,281

Cap rate

1.8%

Cash-on-cash

-22.9%

DSCR

0.28

Est. annual revenue$31,116
Stays / year67
Property tax($437)
Insurance($2,995)
Utilities($3,000)
HOA($0)
Management($6,223)
Maintenance reserve($1,556)
Cleaning($6,023)
Net operating income$10,882
Down payment$119,800
Loan amount$479,200
Monthly payment (P&I)$3,188.13
Annual debt service($38,258)
Annual cash flow-$27,375
Break-even occupancy142.0%

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
Tucked in the timber on 64 beautiful acres along the East Fork of Big Creek, this cozy 1-bed, 1-bath chalet-style log cabin is a dream come true. It checks all the boxes: year-round, spring-fed creek, gardens, outbuildings, barn, fencing, solar & grid power, generator, pavement... Built in 1991, the 1,170-square-foot home is full of character, featuring pine floors, warm wood finishes, cathedral aspen ceilings, and a loft bedroom with its own private deck overlooking the woods.Two front decks step you into the surrounding forest, creating a peaceful setting to enjoy all parts of the day. The home is equipped with central heat & air, ventless propane heat, and a wood-burning fireplace. A Kohler whole-house generator serves both the home and outbuildings, and a solar system adds additional utility and resilience.The property includes two versatile outbuildings- one serves as a workshop, finished w/ ventless heat and window-unit cooling (16x20). The 2nd serves as a studio & garden shed (12x16). Both buildings utilize rain catchment systems. Other improvements include 2 carports, a barn with leantos/shelter and a tack room, a portable storage building, & 3 hydrants.The property's most special features is the 4/10 mile of East Fork Big Creek frontage. You will be hard pressed to find a better creek. It offers swimming holes, gravel bars, CRYSTAL clear flowing water, and stretches of flat rock bottom. Springs are also located on the property-one of which used to be the primary source of water.Approx 11 acres are open pasture and hay ground including bottom fields, while the rest is wooded, providing a diverse landscape for wildlife.Located on county-maintained chip-and-seal Stehle Road in Taney County, just east of the Ozark County line, the property is about 15 minutes from Bull Shoals Lake at Theodosia, minutes to 10's of thousands of acres in the Mark Twain National Forest, 1 hr from Branson, & Approx 80 min to Springfield.Video: https://youtu.b

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.