← New analysisCompare properties →
ACTIVEsingle familyvia mls

49 E Pine Lane

Reeds Spring, MO, 65737

3 bd3 ba3,416 sqftBuilt 2023

Listing courtesy of Keller Williams Tri-Lakes · (417) 336-4999 · MLS# SOM60333188

List price

$599,900

$176/sqft

Listing description
There's still time to enjoy summer at Table Rock Lake w/ the promise of fall just around the corner! Imagine colorful hardwoods, cool Ozark breezes & evenings around the campfire in your oversized privacy fenced backyard. Tucked toward the back of peaceful Three Pines Subdivision, enjoy a quiet setting where neighbors stroll w/ their fur babies & bicycles still cruise the streets. Welcome home to the heart of Branson West! This spacious 4 bedroom (1 nonconforming on lower level), 3 bath home offers flexibility, comfort & room to spread out inside & out. Step inside to warm cottage inspired style w/ quartz & granite countertops, stainless appliances, kitchen island, tile backsplash, textured ceilings & luxury vinyl plank flooring. The unique floorplan features 2 private levels, ideal for multigenerational living, guests, private lower level quarters or entertaining. The lower level offers ultimate privacy w/ exterior access, 2 oversized family/rec rooms, wet bar & full bath. Use one space as a nonconforming 4th bedroom, movie room, game room or guest retreat. Outside enjoy the fenced yard perfect for pets, gardening, summer BBQs or fall campfires. Relax on the upper deck or large covered patio overlooking the wooded backdrop. Need storage? This property delivers w/ an impressive 4 car garage setup, including an oversized John Deere room for vehicles, lake toys, workshop, golf carts & all your Griswold sized holiday storage needs! Additional highlights include a covered front porch, low maintenance Hardie board, stone & vinyl siding, HSA home warranty, furniture potentially available separately & plenty of parking. Just min to Reeds Spring Schools, Wolf Pack Park w/ hiking/biking trails, playground & pickleball, Port of Kimberling Marina, shopping, dining, entertainment & lake access. Whether you're searching for a full time residence, flexible family setup or spacious home base near Branson & Table Rock Lake, this one checks a whole lot of boxes @ 49 E Pine Ln.
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

-$2,174

Cap rate

2.0%

Cash-on-cash

-21.8%

DSCR

0.32

Est. annual revenue$21,086
Property tax($3,723)
Insurance($2,400)
Utilities($0)
HOA($0)
Management($1,687)
Maintenance reserve($1,054)
Total operating expenses($8,864)
Net operating income$12,222
Down payment$119,980
Loan amount$479,920
Monthly payment (P&I)$3,192.92
Annual debt service($38,315)
Annual cash flow-$26,093

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