← New analysisCompare properties →
ACTIVEsingle familyvia mls

19 Nellie Lane

Lampe, MO, 65681

3 bd3 ba1,344 sqftBuilt 2017

Listing courtesy of Ozark Mountain Realty Group, LLC · (417) 213-5516 · MLS# SOM60312832

List price

$325,000

$242/sqft

Listing description
INSTANT EQUITY and PERFECT LAKE ACCESS! Escape to the lake with this beautiful custom-built 2017 cabin tucked away in the serene woods of Lampe, MO! This 3 bedroom, 3 bathroom retreat was thoughtfully designed so that each bedroom has its own private bath -- offering comfort and privacy for everyone. Enjoy the warmth of wood finishes, open living spaces, and a layout perfect for relaxing weekends or full-time living.Located just a minutes or two walk from the water, you'll love the easy access to Table Rock Lake, nearby boat launches, and the peaceful sounds of nature right outside your door. Whether you're looking for a vacation home, an investment opportunity, or your forever getaway, this one checks all the boxes with relaxed country charm! Not to mention, the lot next door is available to purchase as well!
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

-$588

Cap rate

4.2%

Cash-on-cash

-10.8%

DSCR

0.66

Est. annual revenue$18,867
Property tax($1,171)
Insurance($1,300)
Utilities($0)
HOA($240)
Management($1,509)
Maintenance reserve($943)
Total operating expenses($5,163)
Net operating income$13,704
Down payment$65,000
Loan amount$260,000
Monthly payment (P&I)$1,729.79
Annual debt service($20,757)
Annual cash flow-$7,053

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