ACTIVEothervia mls

7049 Cliff Drive

Merriam Woods, MO, 65740

3 bd2 ba1,122 sqftBuilt 1977

List price

$139,500

Financial analysis

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

Monthly cash flow

$1,502

Cap rate

19.3%

Cash-on-cash

64.6%

DSCR

3.02

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$49,184

Stays / year67

Property tax($229)

Insurance($698)

Utilities($3,000)

HOA($0)

Management($9,837)

Maintenance reserve($2,459)

Cleaning($6,023)

Net operating income$26,938

Down payment$27,900

Loan amount$111,600

Monthly payment (P&I)$742.48

Annual debt service($8,910)

Annual cash flow$18,029

Break-even occupancy22.9%

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

Completely remodeled and move-in ready! This updated single-wide mobile home in Merriam Woods offers 3 bedrooms and 2 bathrooms thanks to a spacious 12x16 addition that adds extra living space and functionality. Recent updates include all new flooring, updated windows, and energy-efficient mini split systems for year-round comfort. The home features a fresh, modern feel throughout and would make a great full-time residence, vacation getaway, or investment property. Conveniently located just minutes from Branson while offering a peaceful setting. Don't miss this affordable opportunity!

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.