← New analysisCompare properties →
ACTIVEsingle familyvia mls

375 Edgewater Circle

Forsyth, MO, 65653

2 bd1 ba780 sqftBuilt 2013

List price

$317,000

002
Financial analysis

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

Monthly cash flow

-$131

Cap rate

5.9%

Cash-on-cash

-2.5%

DSCR

0.92

Est. annual revenue$40,150
Stays / year67
Property tax($834)
Insurance($1,585)
Utilities($3,000)
HOA($0)
Management($8,030)
Maintenance reserve($2,008)
Cleaning($6,023)
Net operating income$18,671
Down payment$63,400
Loan amount$253,600
Monthly payment (P&I)$1,687.21
Annual debt service($20,246)
Annual cash flow-$1,576
Break-even occupancy58.6%

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
Here it is! Lakefront 2-bedroom, 1-bath cabin at Edgewater Beach Resort with zoning that allows for nightly rental. Warm and inviting cabin with beautiful views of Lake Taneycomo and the surrounding bluffs. Enjoy direct lake access, community dock, boat ramp, and resort amenities including swimming pool, lawn maintenance, water, sewer, and trash through the HOA dues. Flexible ownership opportunity for personal use, short-term rental income, or both. A rare lakefront cabin in a rental-friendly resort setting just minutes from area attractions.

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.