← Back to the guideCompare 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
Custom-built Table Rock Lake area cabin in Lampe, MO: this 2017 home offers 3 bedrooms and 3 full baths in 1,344 sq ft on a wooded 0.35-acre lot, with each bedroom paired with its own private bath. Warm wood finishes and open living spaces give the cabin a relaxed Ozarks feel, and the layout suits weekend getaways as well as full-time living. The lot sits a short walk from the water, with easy access to Table Rock Lake and nearby boat launches, and the surrounding woods keep the setting quiet and private. A garage provides storage for lake gear and vehicles, and the 0.35-acre wooded lot leaves room for outdoor living without a heavy maintenance load. Located in the Blue Eye school district, the property is close to Table Rock Lake recreation while remaining tucked away from busier corridors. The seller is motivated and willing to consider offers. The adjoining lot next door is also available for purchase separately, offering room to expand or add privacy.
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