ACTIVEcondovia mls

281 Lake Ranch Road, Unit 18

Kissee Mills, MO, 65680

3 bd2 ba2,100 sqftBuilt 2003

List price

$260,000

$124/sqft

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

-$325

Cap rate

4.9%

Cash-on-cash

-7.5%

DSCR

0.77

Purchase price

Down payment %

Interest rate %

Monthly rent

Vacancy %

Mgmt fee %

Est. annual revenue$17,664

Property tax($1,173)

Insurance($1,040)

Utilities($0)

HOA($450)

Management($1,413)

Maintenance reserve($883)

Net operating income$12,704

Down payment$52,000

Loan amount$208,000

Monthly payment (P&I)$1,383.83

Annual debt service($16,606)

Annual cash flow-$3,901

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

Country living! This well maintained 3BR/2BA home is situated on 6+ acres located in the quiet neighborhood of Cedar Shores Ranch Estates. Step inside to a bright open-concept floor plan designed for easy living. The spacious living area features high ceilings, and a cozy fireplace. The large kitchen with island and dining area leads to a nice size sunroom, the perfect spot to enjoy your morning coffee, read a book or just relax and watch the deer and wild turkeys. The backyard is partially fenced and includes a deck, gazebo, and firepit, ready for entertaining. This property has a wonderful mix of trees, including, apple, redbud and tulip. A large outdoor building that has electric and good size loft ready for your workshop or storage. Plenty of parking plus an extra space for your RV with 30/50 hookup. All appliances including washer/dryer stay.

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.