ACTIVEsingle familyvia mls

435 Schodack Road

Lampe, MO, 65681

2 bd1 ba1,248 sqftBuilt 2021

List price

$350,000

Financial analysis

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

Monthly cash flow

-$458

Cap rate

4.8%

Cash-on-cash

-7.9%

DSCR

0.75

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$40,150

Stays / year67

Property tax($2,486)

Insurance($1,750)

Utilities($3,000)

HOA($0)

Management($8,030)

Maintenance reserve($2,008)

Cleaning($6,023)

Net operating income$16,854

Down payment$70,000

Loan amount$280,000

Monthly payment (P&I)$1,862.85

Annual debt service($22,354)

Annual cash flow-$5,500

Break-even occupancy67.6%

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

Luxurious and impeccably maintained pool house offering 2 bedrooms and 1 bath, designed for easy lake living. The garage is a standout with space for a 40' RV on one side and a car plus updated kitchen on the other. Step out back to a beautiful sunroom that leads to the living quarters, or head outside to the incredible inground pool, manicured yard, and fire pit area perfect for entertaining. Whether you're looking for a second residence, weekend getaway, or the ultimate lake escape, this one delivers. Just a short golf cart ride to the lake and minutes from Baxter Marina with slip leasing available. A rare setup in an unbeatable location!

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.