ACTIVEsingle familyvia mls

179 Dallas Road

Cedarcreek, MO, 65627

1 bd1 ba1,160 sqftBuilt 1968

List price

$160,000

$138/sqft

Financial analysis

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

Short-term rentals aren't permitted here, so this is underwritten as a long-term rental — monthly rent and vacancy instead of nightly rate and occupancy.

Monthly cash flow

-$140

Cap rate

5.3%

Cash-on-cash

-5.3%

DSCR

0.84

Purchase price

Down payment %

Interest rate %

Monthly rent

Vacancy %

Mgmt fee %

Est. annual revenue$11,040

Property tax($424)

Insurance($640)

Utilities($0)

HOA($0)

Management($883)

Maintenance reserve($552)

Net operating income$8,541

Down payment$32,000

Loan amount$128,000

Monthly payment (P&I)$851.59

Annual debt service($10,219)

Annual cash flow-$1,678

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

⸻Bull Shoals Lake Area | 1,160 Sq Ft | 1/3 Acre* New water heater (2023)* New kitchen countertops* Updated cabinets* New carpet, tile, and LVP flooring* New sheetrocked ceilings* New lighting throughout* Being sold fully furnished (all appliances and furniture stay)* Detached 2-car garage* Detached bunkhouse with 2 full-size beds (sleeps 4) with window unit AC* Ample parking above and below the home* RV hookup installed* Partial fencing* Seasonal lake view from the home in winter* Covered patio* Less than 2-minute drive to the water* Approximately 0.7 mile to boat launchWell-maintained home in the Bull Shoals Lake area offering 1,160 sq ft on approximately 1/3 acre. This property has seen several updates, including a new water heater (2023), new kitchen countertops, updated cabinets, new carpet, tile, and LVP flooring, along with sheetrocked ceilings and updated lighting throughout.The home is being sold fully furnished, with all appliances and furniture included. Outside, you'll find a detached 2-car garage and a separate bunkhouse with two full-size beds (sleeps 4) and window unit AC--ideal for guests.The property offers ample parking both above and below the home, plus an RV hookup. Additional features include partial fencing, a covered patio, and seasonal lake views during the winter months.Located less than 2 minutes from the water and approximately 0.7 miles to the boat launch, this is a solid option for a full-time residence, weekend getaway, or lake rental.

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.