ACTIVEsingle familyvia mls

2302 State Highway Y

Forsyth, MO, 65653

3 bd2 ba1,373 sqftBuilt 1955

List price

$209,000

Financial analysis

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

Monthly cash flow

$1,082

Cap rate

12.6%

Cash-on-cash

31.1%

DSCR

1.97

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$49,184

Stays / year67

Property tax($491)

Insurance($1,045)

Utilities($3,000)

HOA($0)

Management($9,837)

Maintenance reserve($2,459)

Cleaning($6,023)

Net operating income$26,330

Down payment$41,800

Loan amount$167,200

Monthly payment (P&I)$1,112.39

Annual debt service($13,349)

Annual cash flow$12,981

Break-even occupancy31.9%

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

Enjoy the peaceful view of Lake Taneycomo while relaxing on your large, covered deck, easily accessible from the quint dining-living area. This quint, well-maintained home offers two bedrooms upstairs and a full bath and bedroom downstairs. The lower unit, with its own entrance, is perfect for guests, family, or extra income. The home boasts plenty of storage above the carport and a spacious mudroom entry with a pantry. Enjoy fishing? Take your pick: Lake Taneycomo or Bull Shoals Lake, both offering bank fishing and boat launches minutes away. The nearby historic Empire Dam and park offer trails for strolling and biking, as well as frisbee golf -all without HOA fees. Enjoy a slice of lake life just minutes from Forsyth and an easy commute 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.