ACTIVEsingle familyvia mls

19 Nellie Lane

Lampe, MO, 65681

3 bd3 ba1,344 sqftBuilt 2017

List price

$325,000

Financial analysis

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

Monthly cash flow

$339

Cap rate

7.6%

Cash-on-cash

6.3%

DSCR

1.20

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$49,184

Stays / year67

Property tax($1,171)

Insurance($1,625)

Utilities($3,000)

HOA($240)

Management($9,837)

Maintenance reserve($2,459)

Cleaning($6,023)

Net operating income$24,830

Down payment$65,000

Loan amount$260,000

Monthly payment (P&I)$1,729.79

Annual debt service($20,757)

Annual cash flow$4,072

Break-even occupancy47.7%

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

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!

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.