← New analysisCompare properties →
ACTIVEsingle familyvia mls

3200 Driftwood Road

Merriam Woods, MO, 65740

6 bd3 ba2,064 sqftBuilt 1985

List price

$188,000

IMG_8521
Financial analysis

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

Monthly cash flow

$2,887

Cap rate

24.8%

Cash-on-cash

92.1%

DSCR

3.89

Est. annual revenue$76,285
Stays / year67
Property tax($599)
Insurance($940)
Utilities($3,000)
HOA($0)
Management($15,257)
Maintenance reserve($3,814)
Cleaning($6,023)
Net operating income$46,652
Down payment$37,600
Loan amount$150,400
Monthly payment (P&I)$1,000.61
Annual debt service($12,007)
Annual cash flow$34,645
Break-even occupancy17.8%

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
2 Families,2 different homes built close to each other. This is a UNIQUE property ! 2 Houses with a total of 6 br 3 ba here! YES! (This listing includes 2 separate homes) One has an apartment, which is stick-built with 2 br and a large living room, and an extra-large shop/garage underneath! 2nd home has a Modular with large stick-built add-ons, 4 br, and a spacious kitchen. Several storage sheds/carports! Lots of potential here and in the county, of course! Plenty of room for parking, cars, trucks, equipment, etc Perfect for a 2-family if needed or renting one section of it. Several storage sheds/carports! Lots of potential here and in the county, of course! Plenty of room for parking, cars, trucks, equipment, etc Perfect for a 2-family if needed or renting one section of it.

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.