← New analysisCompare properties →
ACTIVEsingle familyvia mls

112 Moondance

Blue Eye, MO, 65611

4 bd4 ba4,389 sqftBuilt 2006

List price

$835,000

Financial analysis

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

Monthly cash flow

-$2,317

Cap rate

3.1%

Cash-on-cash

-16.7%

DSCR

0.48

Est. annual revenue$58,218
Stays / year67
Property tax($3,689)
Insurance($4,175)
Utilities($3,000)
HOA($1,250)
Management($11,644)
Maintenance reserve($2,911)
Cleaning($6,023)
Net operating income$25,527
Down payment$167,000
Loan amount$668,000
Monthly payment (P&I)$4,444.22
Annual debt service($53,331)
Annual cash flow-$27,804
Break-even occupancy95.6%

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
Endless Table Rock Lake views from this spacious, custom-designed hilltop home complete with a boat slip and Sea-Doo slip included. Designed with both comfort and functionality in mind, this 4 bedroom retreat is perfect as a full-time residence or the ultimate lake getaway. The home offers two full living areas, a sunroom or private office with panoramic lake views. With abundant interior storage, this home also includes beautiful cherry cabinetry, two fireplaces, and a large bunk room on the second floor for extra guests. Whether you're entertaining, relaxing, or heading out on the water, this property delivers the perfect blend of space, comfort, and lake living.

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.