← New analysisCompare properties →
ACTIVEsingle familyvia mls

165 Edgewater Circle

Forsyth, MO, 65653

1 bd1 ba734 sqftBuilt 2008

List price

$244,000

Lake view
Financial analysis

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

Monthly cash flow

-$264

Cap rate

5.1%

Cash-on-cash

-6.5%

DSCR

0.80

Est. annual revenue$31,116
Stays / year67
Property tax($674)
Insurance($1,220)
Utilities($3,000)
HOA($0)
Management($6,223)
Maintenance reserve($1,556)
Cleaning($6,023)
Net operating income$12,420
Down payment$48,800
Loan amount$195,200
Monthly payment (P&I)$1,298.67
Annual debt service($15,584)
Annual cash flow-$3,164
Break-even occupancy65.0%

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 to your fully furnished sanctuary at Edgewater Resort, perfectly situated just steps from the lake. Whether you are seeking a premier vacation getaway, investment opportunity, or personal escape, this turnkey cabin offers the ultimate lakeside lifestyle.Residents and guests enjoy top-tier community amenities including a swimming pool, boat ramp, docks, and onsite guest laundry. The resort is adjacent to Empire Park, featuring scenic walking trails and a professional 18-hole disc golf course.One of the most exciting aspects of this location is its convenience - just 20 minutes from the vibrant attractions, dining, and entertainment of Branson while still offering the serenity of resort-style lake living.Best of all Cabin Donna is currently managed with Super host status on Airbnb and the monthly COA dues cover water, sewer and professional lawn maintenance, creating a low-maintenance ownership experience that allows you to spend more time enjoying the lake and less time worrying about upkeep.

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.