← New analysisCompare properties →
ACTIVEothervia mls

3014 Mockingbird Road

Merriam Woods, MO, 65740

3 bd2 ba1,153 sqftBuilt 2025

List price

$149,900

3014 Mockingbird Rd
Financial analysis

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

Monthly cash flow

$1,459

Cap rate

18.1%

Cash-on-cash

58.4%

DSCR

2.83

Est. annual revenue$49,184
Stays / year67
Property tax($33)
Insurance($750)
Utilities($3,000)
HOA($0)
Management($9,837)
Maintenance reserve($2,459)
Cleaning($6,023)
Net operating income$27,082
Down payment$29,980
Loan amount$119,920
Monthly payment (P&I)$797.83
Annual debt service($9,574)
Annual cash flow$17,509
Break-even occupancy23.8%

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
This brand new manufactured home is looking for a new owner to call it their own! Never lived in and at an affordable price! Schedule your private showing today!

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.