ACTIVEsingle familyvia mls

146 Mound Street

Forsyth, MO, 65653

3 bd2 ba1,697 sqftBuilt 2025

List price

$255,000

Financial analysis

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

Monthly cash flow

$856

Cap rate

10.4%

Cash-on-cash

20.2%

DSCR

1.63

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$49,184

Stays / year67

Property tax($29)

Insurance($1,275)

Utilities($3,000)

HOA($0)

Management($9,837)

Maintenance reserve($2,459)

Cleaning($6,023)

Net operating income$26,562

Down payment$51,000

Loan amount$204,000

Monthly payment (P&I)$1,357.22

Annual debt service($16,287)

Annual cash flow$10,275

Break-even occupancy36.7%

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

Discover your dream home located just 20 minutes from the Branson Landing! This 3-bedroom, 2-bathroom gem will boast stunning vaulted and tray ceilings, energy-efficient spray foam insulation, a smart car charger, and a fenced-in backyard for added privacy. Relax on your covered back deck and enjoy the peace of mind that comes with a one-year builder warranty. Don't miss this rare opportunity to own a brand-new home that offers modern amenities in a prime location!

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.