← New analysisCompare properties →
ACTIVEsingle familyvia mls

1142 US Highway 160

Reeds Spring, MO, 65737

5 bd3 ba3,430 sqftBuilt 2007

List price

$399,900

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

-$647

Cap rate

4.5%

Cash-on-cash

-9.7%

DSCR

0.70

Est. annual revenue$24,288
Property tax($1,754)
Insurance($1,600)
Utilities($0)
HOA($0)
Management($1,943)
Maintenance reserve($1,214)
Net operating income$17,777
Down payment$79,980
Loan amount$319,920
Monthly payment (P&I)$2,128.44
Annual debt service($25,541)
Annual cash flow-$7,764

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 home to this spacious 5-bedroom, 3-bathroom walkout basement home situated on just over 2 acres! Offering plenty of room both inside and out, this property features a 2-car garage, a functional floor plan, and peaceful country living with no HOA.The main level includes a convenient laundry room, primary bedroom with an en suite, two additional bedrooms, and a guest bathroom making everyday living a breeze. The walkout basement provides additional living space, two more bedrooms, and a full bathroom. There's a bonus room off the back of the home and it is currently being used as a gym but could easily serve as a home office, or a hobby room. New roof in 2024. New well pump and pressure tank in 2026. Well is shared with one neighbor and repairs are split 50/50. Acreage in the back is steep and wooded.

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.