← New analysisCompare properties →
ACTIVEsingle familyvia mls

181 Merlot Road

Lampe, MO, 65681

3 bd4 ba5,880 sqftBuilt 2008

Listing courtesy of White Magnolia Real Estate LLC · (417) 544-0411 · MLS# SOM60290821

List price

$1,150,000

$196/sqft

Listing description
This stunning 3-bedroom, 3.5-bathroom home is thoughtfully designed with high-end finishes, spacious living areas & breathtaking views of the lake. This property is the perfect blend of comfort, luxury, & functionality. From the moment you walk in, you'll notice the attention to detail, including engineered hardwood flooring, an office just off the entry, & pellet stoves both upstairs & down to keep things cozy year-round. The kitchen is a chef's dream, featuring custom cabinetry, 2 sinks, 2 garbage disposals, & a large eat-in island perfect for entertaining. The oversized 3-car garage is complete with a pull-down attic for even more storage. The main level offers 2 master suites, each w/ large walk-in closets & custom built-in cabinetry. The primary suite boasts a double vanity, jetted tub, and a walk-in tile shower, w/direct access to the deck, where you can take in the serene view of Tablerock Lake. The second main-level bedroom opens to the sunroom, making it an ideal guest suite. Downstairs, you'll find even more room to spread out with a second kitchen equipped with a refrigerator, microwave, & sink, perfect for guests or multi-generational living. The third bedroom features an oversized walk-in closet, large enough to double as an additional sleeping area. Enjoy access to the back patio & screened-in porch, where a swim spa is included for year-round relaxation. One of the home's standout features is the massive storage space downstairs, which includes a concrete safe room ideal for storm protection. Additional features include a John Deere room for lawn equipment or recreational storage, 2 furnaces, 2 water heaters, a central vacuum system, water softener, & a walking trail leading to the water's edge. The home is all-electric, and a new roof was installed in 2024, giving you peace of mind for years to come. Whether you're looking for a full-time residence or a weekend escape, this home truly has it all. A 10X28 boat slip w/lift is available for addl' $.
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

-$6,120

Cap rate

0.0%

Cash-on-cash

-31.9%

DSCR

0.00

Est. annual revenue$18,867
Property tax($11,500)
Insurance($4,600)
Utilities($0)
HOA($300)
Management($1,509)
Maintenance reserve($943)
Total operating expenses($18,853)
Net operating income$15
Down payment$230,000
Loan amount$920,000
Monthly payment (P&I)$6,120.78
Annual debt service($73,449)
Annual cash flow-$73,435

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.

IDX & copyright information