ACTIVEsingle familyvia mls

3702 Round House Road

Aurora, MO, 65605

3 bd2 ba1,855 sqftBuilt 2005

List price

$775,000

Financial analysis

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

Monthly cash flow

-$2,241

Cap rate

2.9%

Cash-on-cash

-17.3%

DSCR

0.46

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$49,184

Stays / year67

Property tax($1,389)

Insurance($3,875)

Utilities($3,000)

HOA($0)

Management($9,837)

Maintenance reserve($2,459)

Cleaning($6,023)

Net operating income$22,601

Down payment$155,000

Loan amount$620,000

Monthly payment (P&I)$4,124.88

Annual debt service($49,499)

Annual cash flow-$26,898

Break-even occupancy102.9%

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

Experience the perfect blend of comfort, privacy, and outdoor recreation on this stunning 58-acre property. The well-maintained one-story home features 3 bedrooms, 2 bathrooms, a spacious kitchen designed for gathering and entertaining, a generator hookup, 2-car garage, and a covered front porch and back deck. Enjoy breathtaking panoramic views from multiple vantage points throughout the property. An additional shop/garage includes a full kitchen and bathroom, providing excellent space for guests, entertaining, projects, or potential workspace needs. Outdoor enthusiasts will appreciate the established riding and walking trails, multiple deer stands, and mature walnut trees that enhance the beauty of the land. The property offers exceptional versatility with a massive 40' x 80' shop building, ideal for equipment, storage, hobbies, or business use.

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.