ACTIVEsingle familyvia mls

165 Live Oak Lane

Reeds Spring, MO, 65737

5 bd4 ba3,765 sqftBuilt 2002

List price

$700,000

Financial analysis

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

Monthly cash flow

-$912

Cap rate

4.8%

Cash-on-cash

-7.8%

DSCR

0.76

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$67,251

Stays / year67

Property tax($4,147)

Insurance($3,500)

Utilities($3,000)

HOA($0)

Management($13,450)

Maintenance reserve($3,363)

Cleaning($6,023)

Net operating income$33,769

Down payment$140,000

Loan amount$560,000

Monthly payment (P&I)$3,725.69

Annual debt service($44,708)

Annual cash flow-$10,939

Break-even occupancy68.5%

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

Welcome to this remarkable 5 bedroom , 4 bath home offering space, comfort & versatility at every turn. Thoughtfully designed property features 2 kitchens plus a game room with CUSTOM BAR! Ideal for multi generational living, extended family or entertaining. completely separate living quarters on other side of garage. This one of a kind property features a relaxing tranquil in-ground swimming POOL for you to come home to. Realtors & Buyers do own due dilllgence on all info.

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.