ACTIVEsingle familyvia mls

123 Pinewood Drive

Reeds Spring, MO, 65737

4 bd2 ba1,972 sqftBuilt 2025

Listing courtesy of Massengale Group - Keller Williams - Nixa · (417) 724-0555 · MLS# SOM60336538

List price

$480,000

$243/sqft

Listing description

Built in 2025, this 4-bedroom, 2-bath modern farmhouse offers the best of both worlds: a welcoming neighborhood setting just minutes from Table Rock Lake and everything the Ozarks have to offer. Inside, the bright open floor plan is made for gathering, with a dramatic vaulted living room with exposed beams and a cozy fireplace flowing into a stylish kitchen with a large island and plenty of storage. The primary suite is a true retreat with a spa-like bath and a generous walk-in closet, and every bedroom has its own walk-in closet. Step out to the covered back deck for morning coffee or evening cookouts, and enjoy a spacious yard plus an oversized 3-car garage with room for vehicles, lake toys, and more. The home is all electric with quality finishes throughout and is truly move-in ready. Spend your weekends on the water, hiking scenic trails, or exploring local attractions, then come home to a quiet street and a place that feels like home!

Financial analysis

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

Short-term rentals aren't permitted here, so this is underwritten as a long-term rental — monthly rent and vacancy instead of nightly rate and occupancy.

Monthly cash flow

-$1,279

Cap rate

3.2%

Cash-on-cash

-16.0%

DSCR

0.50

Purchase price

Down payment %

Interest rate %

Renovation budget

Monthly rent

Vacancy %

Mgmt fee %

Est. annual revenue$26,010

Property tax($4,800)

Insurance($1,920)

Utilities($0)

HOA($600)

Management($2,081)

Maintenance reserve($1,301)

Total operating expenses($10,701)

Net operating income$15,309

Down payment$96,000

Loan amount$384,000

Monthly payment (P&I)$2,554.76

Annual debt service($30,657)

Annual cash flow-$15,348

Numbers don't work?

Leave your email and we'll alert you if the price on this listing drops.

Ask about this property

Answers are grounded in local Branson knowledge — and will say when something needs to be confirmed with Sydney.

AI investment score

A 0–100 score with strengths, risks, and investor-fit — grounded in local Branson knowledge — runs on demand.

Email me this analysis

Get this analysis in your inbox — the numbers, plus a link back to tweak the assumptions any time.

We'll only use your email to send this report and follow up about Branson investing. No spam.

Talk to a Branson STR expert

Sydney Shepherd can confirm subdivision rules, HOA restrictions, and realistic revenue for this property.

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.

The data relating to real estate for sale on this web page comes in part from the Internet Data Exchange (IDX) of the Southern Missouri Regional MLS, LLC, Inc. Real estate listings held by Brokerage firms other than Keller Williams Tri-Lakes are marked with the IDX logo and detailed information about them includes the name of the listing Brokers. The information being provided is for consumers' personal, noncommercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. The information being provided is not guaranteed, and all information should be verified by the consumer. Any representation that a web site contains all listings shall only mean that the website contains all listing available to the public through the IDX data feed. There may be other properties offered through a REALTOR® that have not been displayed on this site. © 2019 Southern Missouri Regional MLS, LLC. All rights reserved.