ACTIVEsingle familyvia mls

555 Trimble Road

Protem, MO, 65733

2 bd1 ba1,133 sqftBuilt 2011

List price

$305,000

Financial analysis

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

Monthly cash flow

-$54

Cap rate

6.2%

Cash-on-cash

-1.1%

DSCR

0.97

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$40,150

Stays / year67

Property tax($730)

Insurance($1,525)

Utilities($3,000)

HOA($0)

Management($8,030)

Maintenance reserve($2,008)

Cleaning($6,023)

Net operating income$18,835

Down payment$61,000

Loan amount$244,000

Monthly payment (P&I)$1,623.34

Annual debt service($19,480)

Annual cash flow-$646

Break-even occupancy56.5%

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

Secluded and Serene... Your Dream Cabin Near Bull Shoals Lake is finally within reach! First time ever offered on the market. Custom built 2 bedroom cabin on 18.4 mostly wooded acres with abundant wildlife all around! You will forget the world as you enter the driveway and pull up to peaceful seclusion. Plenty of space for relaxing on your wrap around covered porch! The yard is already fenced for you so bring your doggies. As a bonus... this cabin is completely furnished and already set for the perfect weekender or investment property! To top it all off, you are less than 3 miles to a public boat launch. There's plenty of space for additional cabins with access from 2 county roads and easy electric access. High speed internet access available now ! Whether you are looking for a full time home or a vacation spot ... this one does not disappoint!

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.