← New analysisCompare properties →
ACTIVEsingle familyvia mls

179 Dallas Road

Cedarcreek, MO, 65627

1 bd1 ba1,160 sqftBuilt 1968

Listing courtesy of Keller Williams Tri-Lakes - WP · (417) 336-4999 · MLS# SOM60322357

List price

$160,000

$138/sqft

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.
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

-$182

Cap rate

5.0%

Cash-on-cash

-6.8%

DSCR

0.79

Est. annual revenue$11,813
Property tax($1,600)
Insurance($640)
Utilities($0)
HOA($0)
Management($945)
Maintenance reserve($591)
Total operating expenses($3,776)
Net operating income$8,037
Down payment$32,000
Loan amount$128,000
Monthly payment (P&I)$851.59
Annual debt service($10,219)
Annual cash flow-$2,182

Numbers don't work?

Leave your email and we'll alert you if the price on this listing drops.

Ask about this property

Answers are grounded in local Branson knowledge — and will say when something needs to be confirmed with Sydney.

AI investment score

A 0–100 score with strengths, risks, and investor-fit — grounded in local Branson knowledge — runs on demand.

Email me this analysis

Get this analysis in your inbox — the numbers, plus a link back to tweak the assumptions any time.

We'll only use your email to send this report and follow up about Branson investing. No spam.

Talk to a Branson STR expert

Sydney Shepherd can confirm subdivision rules, HOA restrictions, and realistic revenue for this property.

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.

The data relating to real estate for sale on this web page comes in part from the Internet Data Exchange (IDX) of the Southern Missouri Regional MLS, LLC, Inc. Real estate listings held by Brokerage firms other than Keller Williams Tri-Lakes are marked with the IDX logo and detailed information about them includes the name of the listing Brokers. The information being provided is for consumers' personal, noncommercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. The information being provided is not guaranteed, and all information should be verified by the consumer. Any representation that a web site contains all listings shall only mean that the website contains all listing available to the public through the IDX data feed. There may be other properties offered through a REALTOR® that have not been displayed on this site. © 2019 Southern Missouri Regional MLS, LLC. All rights reserved.

IDX & copyright information