← New analysisCompare properties →
ACTIVEsingle familyvia mls

120 Red Cedar Ave Avenue

Branson, MO, 65616

6 bd3 ba3,682 sqftBuilt 2010

List price

$525,000

Front
Financial analysis

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

Monthly cash flow

$821

Cap rate

8.3%

Cash-on-cash

9.4%

DSCR

1.29

Est. annual revenue$76,285
Stays / year67
Property tax($2,189)
Insurance($2,625)
Utilities($3,000)
HOA($0)
Management($15,257)
Maintenance reserve($3,814)
Cleaning($6,023)
Net operating income$43,377
Down payment$105,000
Loan amount$420,000
Monthly payment (P&I)$2,794.27
Annual debt service($33,531)
Annual cash flow$9,846
Break-even occupancy44.4%

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
Where space, comfort, and connection come together--this is the kind of place that truly feels like home.Nestled on a quiet cul-de-sac in Branson, this beautifully designed 6-bedroom, 3-bathroom home offers nearly 3,700 square feet of thoughtfully planned living space on a generous 0.7-acre lot.From the moment you step inside, you'll find a layout that was made for everyday living and meaningful moments alike. Whether you're hosting holiday dinners, welcoming overnight guests, creating a homeschool or office space, or simply enjoying a quiet evening with family, this home offers the flexibility to fit every season of life.The open-concept living areas provide an inviting place to gather, while spacious bedrooms offer privacy and comfort for everyone under one roof. At the end of the day, retreat to the serene primary suite, where a spa-inspired bathroom featuring a freestanding soaking tub, walk-in shower, and stylish finishes creates the perfect place to relax and recharge.Outside, enjoy your morning coffee from the covered front porch or take advantage of the expansive yard with room to play, entertain, garden, or simply soak in the beauty of the Ozarks.Conveniently located in Branson while offering the peace and privacy of a tucked-away neighborhood, this home blends generous space with timeless comfort in a way that's increasingly hard to find.Some houses check the boxes. Others simply feel like home. We think you'll find this one does both.

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.