ACTIVEsingle familyvia mls

Lot 3a Thorn Ridge Rd

Reeds Spring, MO, 65737

3 bd2 ba1,174 sqftBuilt 2026

List price

$209,900

Financial analysis

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

Monthly cash flow

$1,107

Cap rate

12.7%

Cash-on-cash

31.6%

DSCR

1.99

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$49,184

Stays / year67

Property tax($125)

Insurance($1,050)

Utilities($3,000)

HOA($0)

Management($9,837)

Maintenance reserve($2,459)

Cleaning($6,023)

Net operating income$26,691

Down payment$41,980

Loan amount$167,920

Monthly payment (P&I)$1,117.18

Annual debt service($13,406)

Annual cash flow$13,285

Break-even occupancy31.3%

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

Brand new affordable housing in Reeds Spring!3bed / 2 bath modular home on a lot you own! Beautiful finishes throughout! Upgrades available at additional cost.** This is NOT a mobile home. This is a modular home permanently affixed on a concrete foundation!! **

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.