← New analysisCompare properties →
ACTIVEsingle familyvia mls

289 Rebel Lane

Lampe, MO, 65681

2 bd1 ba658 sqftBuilt 1974

List price

$224,900

289 Rebel Cover
Financial analysis

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

Monthly cash flow

$430

Cap rate

8.7%

Cash-on-cash

11.5%

DSCR

1.36

Est. annual revenue$40,150
Stays / year67
Property tax($238)
Insurance($1,125)
Utilities($3,000)
HOA($204)
Management($8,030)
Maintenance reserve($2,008)
Cleaning($6,023)
Net operating income$19,524
Down payment$44,980
Loan amount$179,920
Monthly payment (P&I)$1,197.01
Annual debt service($14,364)
Annual cash flow$5,160
Break-even occupancy43.2%

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
Charming Cabin Near Table Rock Lake - Turnkey & Low Maintenance!This beautifully remodeled 2-bedroom, 1-bath cabin is your perfect lake escape. A thoughtful addition expands the living room, creating an open, airy space that's perfect for gathering, while the deck is ideal for soaking in the peaceful surroundings with a peak of the lake.The sale includes an additional vacant lot. Use it for guest parking, boat and trailer storage, or envision your future boathouse or second cabin. The community boat launch ramp puts you on the water in minutes to explore the beauty of Table Rock Lake. Maintenance is low with fresh new siding, a durable metal roof, recently stained deck, a newer ground source AC with heat pump and complete with updated appliances.Whether you're looking for a weekend getaway, vacation investment, or full-time retreat, this property is exceptional.Located near Black Oak Mountain Amphitheater, minutes to Kimberling City conveniences, a close proximity to Dogwood Canyon and just 40 minutes to Branson.

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.