← New analysisCompare properties →
ACTIVEsingle familyvia mls

4042 Red Oak Road, Unit Lot 61

Merriam Woods, MO, 65740

3 bd3 ba1,408 sqftBuilt 2025

List price

$219,900

_4042 Red Oak rd MW
Financial analysis

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

Monthly cash flow

$1,056

Cap rate

12.2%

Cash-on-cash

28.8%

DSCR

1.90

Est. annual revenue$49,184
Stays / year67
Property tax($49)
Insurance($1,100)
Utilities($3,000)
HOA($0)
Management($9,837)
Maintenance reserve($2,459)
Cleaning($6,023)
Net operating income$26,716
Down payment$43,980
Loan amount$175,920
Monthly payment (P&I)$1,170.40
Annual debt service($14,045)
Annual cash flow$12,672
Break-even occupancy32.4%

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
Pre- Construction Listing with Approved Contract!!Cozy 3-Bedroom Cottage with Charming FeaturesWelcome to this delightful 3-bedroom, 2.5 bathroom cottage that perfectly balances charm and functionality. Ideal for cozy living, this home offers thoughtful design elements throughout. The upstairs living room provides a warm and inviting space to relax and unwind.The open-concept kitchen and dining area are perfect for gatherings, featuring granite countertops and a convenient pantry for ample storage.All three bedrooms are nestled downstairs, ensuring privacy and tranquility. The master bedroom includes a walk-in closet and an ensuite bathroom, offering a private retreat with all the comforts you need. Enjoy the outdoors on the covered front porch, or the cozy deck ideal for morning coffee or evening relaxation.The attached one-car garage provides secure parking and additional storage space.This charming cottage is perfect for those seeking a comfortable, cozy home with all the essentials in place. Whether you're starting out or looking to downsize, this home offers a welcoming atmosphere and a convenient layout. Close to area shopping and restaurants this cozy cottage is perfect!!

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.