← New analysisCompare properties →
ACTIVEsingle familyvia mls

5021 Hickory Avenue, Unit Lot 13

Merriam Woods, MO, 65740

4 bd3 ba1,586 sqftBuilt 2026

List price

$239,900

5021 HIckory Ave MW (2)
Financial analysis

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

Monthly cash flow

$1,507

Cap rate

13.9%

Cash-on-cash

37.7%

DSCR

2.18

Est. annual revenue$58,218
Stays / year67
Property tax($36)
Insurance($1,200)
Utilities($3,000)
HOA($0)
Management($11,644)
Maintenance reserve($2,911)
Cleaning($6,023)
Net operating income$33,405
Down payment$47,980
Loan amount$191,920
Monthly payment (P&I)$1,276.85
Annual debt service($15,322)
Annual cash flow$18,083
Break-even occupancy28.6%

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
Pre- Construuction Listing with Approved Contract! Quaint 4-Bedroom Home with Versatile LayoutDiscover the charm and functionality of this quaint 4-bedroom, 2.5-bathroom home, designed to meet all your living needs with style and comfort.The great room is the heart of the home, featuring durable click lock vinyl plank flooring that combines style and practicality! Enjoy the privacy of a split-level design, with the master suite on the main floor and three additional bedrooms located downstairs. The kitchen is equipped with granite countertops, a convenient breakfast bar, and a layout perfect for casual dining and meal prep. The master bedroom includes a walk-in closet, providing ample storage and a private retreat.The downstairs area includes three bedrooms and an unfinished space, offering the opportunity to customize it to your liking whether for additional living space, a home office, or a recreation room.Enjoy outdoor activities and entertaining on the deck and patio, ideal for relaxing and socializing. A spacious two-car garage provides secure parking and extra storage space.This charming home offers a versatile floorplan with plenty of room for customization, making it an excellent choice for families or those looking to create a personalized living space. Close to Branson and all the amenities it has to offer!!

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.