← New analysisCompare properties →
ACTIVEsingle familyvia mls

143 Santana Circle

Reeds Spring, MO, 65737

3 bd3 ba2,260 sqftBuilt 1978

Listing courtesy of Assist 2 Sell · (417) 889-7000 · MLS# SOM60329603

List price

$459,900

$203/sqft

Listing description
This cheerful home is perfect for both full-time and lake-time living! The main level consists of an open living, dining, and kitchen area with an adorable breakfast nook and sunroom rounding out the common areas. Down the hall is a full bathroom, bedroom, and primary suite. The fully-finished lower level is a multi-functional space offering an additional living space, bedroom, bathroom, mud area, and laundry space (with a laundry chute from the main level)! A designated storage room and access to the tuck-under garage completes this level, providing even more efficient living space for you and your guests!Many thoughtful improvements have been made in recent years including new flooring throughout, new kitchen cabinets with soft-close drawers and doors and warm & plentiful butcherblock countertops. Fully updated bathrooms and a boat-load of added storage throughout, are just some of the updates that make this house a home! And let's not forget to mention the brand new water heater and 4 year old HVAC system and wood pellet stove to keep the home cool in the summer and cozy in the winter! The large combined double lot allows for tons of extra parking AND space to build an additional garage or outbuilding. The lot is also accessible from the road above the property. There are docks within the neighborhood and surrounding communities with boat slips often available through third parties. And a quick 10 minutes gets you to Aunts Creek boat ramp!
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

-$1,496

Cap rate

2.5%

Cash-on-cash

-19.5%

DSCR

0.39

Est. annual revenue$21,086
Property tax($4,599)
Insurance($1,840)
Utilities($0)
HOA($482)
Management($1,687)
Maintenance reserve($1,054)
Total operating expenses($9,662)
Net operating income$11,425
Down payment$91,980
Loan amount$367,920
Monthly payment (P&I)$2,447.78
Annual debt service($29,373)
Annual cash flow-$17,949

Numbers don't work?

Leave your email and we'll alert you if the price on this listing drops.

Ask about this property

Answers are grounded in local Branson knowledge — and will say when something needs to be confirmed with Sydney.

AI investment score

A 0–100 score with strengths, risks, and investor-fit — grounded in local Branson knowledge — runs on demand.

Email me this analysis

Get this analysis in your inbox — the numbers, plus a link back to tweak the assumptions any time.

We'll only use your email to send this report and follow up about Branson investing. No spam.

Talk to a Branson STR expert

Sydney Shepherd can confirm subdivision rules, HOA restrictions, and realistic revenue for this property.

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.

The data relating to real estate for sale on this web page comes in part from the Internet Data Exchange (IDX) of the Southern Missouri Regional MLS, LLC, Inc. Real estate listings held by Brokerage firms other than Keller Williams Tri-Lakes are marked with the IDX logo and detailed information about them includes the name of the listing Brokers. The information being provided is for consumers' personal, noncommercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. The information being provided is not guaranteed, and all information should be verified by the consumer. Any representation that a web site contains all listings shall only mean that the website contains all listing available to the public through the IDX data feed. There may be other properties offered through a REALTOR® that have not been displayed on this site. © 2019 Southern Missouri Regional MLS, LLC. All rights reserved.

IDX & copyright information