ACTIVEsingle familyvia mls

167 Tucker Cove

Ridgedale, MO, 65739

3 bd2 ba2,723 sqftBuilt 1952

Listing courtesy of Melton Auction and Realty, LLC · (417) 839-8809 · MLS# SOM60313028

List price

$348,700

13% price cut$398,750

$128/sqft

Listing description

Beautiful all year long view of the Long Creek area of Table Rock Lake! This home has everything you need for lake living. An enclosed 3 season sun room, 2 kitchens, cozy fireplace for chilly nights and room to entertain during the summer. Plus plenty of storage. The main kitchen is set up for efficiency and has an eat at bar. All hardwood floor on the main level. Tile and some carpet in the bsmt. 2 bedrooms upstairs and one down. The bsmt is home to an entire second kitchen, laundry area, second living area, one bedroom with a view, and garage access. There is a spot for a second free standing fireplace or pellet stove. It currently has a propane heater installed. The pool table and washer and dryer can stay! Water softener and well pressure tank are in the garage for easy access. 12 x 16 storage shed with electricity

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

-$496

Cap rate

4.7%

Cash-on-cash

-8.5%

DSCR

0.73

Purchase price

Down payment %

Interest rate %

Renovation budget

Monthly rent

Vacancy %

Mgmt fee %

Est. annual revenue$22,190

Property tax($1,359)

Insurance($1,395)

Utilities($0)

HOA($230)

Management($1,775)

Maintenance reserve($1,110)

Total operating expenses($5,868)

Net operating income$16,322

Down payment$69,740

Loan amount$278,960

Monthly payment (P&I)$1,855.93

Annual debt service($22,271)

Annual cash flow-$5,949

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.