← New analysisCompare properties →
ACTIVEsingle familyvia mls

273 Deep Water Circle

Reeds Spring, MO, 65737

1 bd1 ba558 sqftBuilt 1962

List price

$178,000

Lakefront Cabin Vacation Rental
Financial analysis

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

Monthly cash flow

-$227

Cap rate

4.9%

Cash-on-cash

-7.6%

DSCR

0.76

Est. annual revenue$31,116
Stays / year67
Property tax($1,780)
Insurance($890)
Utilities($3,000)
HOA($3,000)
Management($6,223)
Maintenance reserve($1,556)
Cleaning($6,023)
Net operating income$8,645
Down payment$35,600
Loan amount$142,400
Monthly payment (P&I)$947.39
Annual debt service($11,369)
Annual cash flow-$2,724
Break-even occupancy63.6%

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
Lake Season Starts Here! Cozy Waterfront, Turn-Key Table Rock RetreatSpring is here & summer is right behind it--this fully furnished waterfront cabin is ready for instant lake living! Nestled in a peaceful, picture-perfect cove w/ sunset views, cool breezes & a rare flat walk to the water, this is your go-to escape for dock days, boat rides & easy evenings by the grill. Whether you're planning weekend getaways, family traditions, or a little extra income potential, this one checks all the boxes.Why You'll Love It: Front-row waterfront views of sparkling Table Rock Lake - soak in those sunsets year-round Flat, easy walk straight to the water - no steep climbs, just grab your towel & go Two optional 10x24 boat slips just steps away (add $65K ea, owners only) Resort-style amenities: pool for sunny afternoons, covered pavilion for BBQs, playground & shuffleboard, plus shoreline to explore Low-maintenance ownership: HOA covers water/sewer, trash, landscaping, roads & common areas Inside the Vibe: Open-concept layout w/ tongue & groove accents & warm lakehouse charm Soaring vaulted & beamed ceilings filled w/ natural light Main-level bath w/ spacious walk-in shower Loft/bunk area upstairs - perfect for guests, kids, or extra sleeping space Fully stocked kitchenette: fridge, stove, microwave, utensils & linens includedOutdoor Living = Summer Ready: Partially covered deck w/ grill setup - ideal for burgers, lake days & sunset dinners Brand-new metal roof for peace of mind so you can focus on funBonus Opportunities: Nightly rental friendly for added income potential Additional cabins, duplexes & condo building available in subdivisionLocated just minutes to Kimberling City, Branson & Silver Dollar City, right in the heart of the rolling Ozark Hills where spring turns to summer & lake life never slows down.Turn the key, drop your bags & start making lake memories from day one.

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.