ACTIVEothervia mls

4013 White Oak Road

Merriam Woods, MO, 65740

0 bd1 baBuilt 2003

List price

$75,000

Financial analysis

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

Monthly cash flow

$931

Cap rate

21.3%

Cash-on-cash

74.5%

DSCR

3.33

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$35,131

Stays / year67

Property tax($986)

Insurance($375)

Utilities($3,000)

HOA($0)

Management($7,026)

Maintenance reserve($1,757)

Cleaning($6,023)

Net operating income$15,965

Down payment$15,000

Loan amount$60,000

Monthly payment (P&I)$399.18

Annual debt service($4,790)

Annual cash flow$11,174

Break-even occupancy24.8%

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

The mobile home on this lot has been stripped down to the walls, giving you a completely blank canvas to design the interior exactly how you want it. No demolition needed. No arguing with someone else's questionable wallpaper choices. Just raw space ready for your vision. Think of it as a choose-your-own-adventure in home renovation.A massive thirty-four by forty-four foot shop building with additional covered space. Whether you're wrenching on classic cars, building furniture, running a small business, or just need a place where nobody asks you to take your boots off, this shop delivers. That's serious square footage for serious projects, hobbies, or storage.Nestled in Merriam Woods, you're just a short drive from Branson and all the shopping, dining, entertainment, and amenities that come with it. Close enough to be convenient, far enough to enjoy some peace and quiet on your own terms.Possible Seller Financing options available.***USE CAUTION WHEN SHOWING***

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.