← New analysisCompare properties →
ACTIVEothervia mls

2790b Stehle Road

Theodosia, MO, 65761

1 bd1 ba1,170 sqftBuilt 1991

Listing courtesy of TERRA Company · (417) 707-3331 · MLS# SOM60325736

List price

$599,000

$512/sqft

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, both on grid and solar 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 & outbuildings while the house is connected to co-op power AND solar.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.
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

-$3,031

Cap rate

0.3%

Cash-on-cash

-30.4%

DSCR

0.05

Est. annual revenue$11,813
Property tax($5,990)
Insurance($2,396)
Utilities($0)
HOA($0)
Management($945)
Maintenance reserve($591)
Total operating expenses($9,922)
Net operating income$1,891
Down payment$119,800
Loan amount$479,200
Monthly payment (P&I)$3,188.13
Annual debt service($38,258)
Annual cash flow-$36,366

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