← New analysisCompare properties →
ACTIVEsingle familyvia mls

209 Blunk Terrace

Forsyth, MO, 65653

4 bd3 ba1,242 sqftBuilt 2021

List price

$219,900

BlunkTerr-2-2
Financial analysis

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

Monthly cash flow

$1,575

Cap rate

15.0%

Cash-on-cash

43.0%

DSCR

2.35

Est. annual revenue$58,218
Stays / year67
Property tax($592)
Insurance($1,100)
Utilities($3,000)
HOA($0)
Management($11,644)
Maintenance reserve($2,911)
Cleaning($6,023)
Net operating income$32,949
Down payment$43,980
Loan amount$175,920
Monthly payment (P&I)$1,170.40
Annual debt service($14,045)
Annual cash flow$18,904
Break-even occupancy27.4%

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
What if you could have 4 bedrooms, a newer build, and peaceful wooded views... all in a home that still feels cozy and manageable?If you've been looking for something newer, low-maintenance, and actually functional for everyday living... this one checks a lot of boxes.Built in 2021, this 4-bedroom home offers 1242 sq ft of well-used space with a layout that just makes sense. You've got an open main living area that flows right into the kitchen and dining space--perfect for keeping everyone connected whether you're cooking, hanging out, or hosting.The kitchen features dark cabinetry, solid workspace, and easy access to the dining area, making it practical without feeling cramped. The living room has a cozy feel with updated flooring and a nice modern touch, plus plenty of natural light coming in.One of the standout features here is the back deck--overlooking a peaceful, tree-lined setting that gives you that quiet, tucked-away feel while still being close to town. It's the kind of spot you'll actually use... morning coffee, evening wind-down, or weekend grilling.With 4 bedrooms, you've got flexibility--whether you need space for guests, kids, a home office, or even a hobby room. The home offers a main level primary bedroom with the other three bedrooms in the lower level. The home features 2.5 baths with a main level primary ensuite bathroom, guest half bath off the living room and a newly installed full bathroom in the basement. Located in Forsyth, just minutes from Branson, you get the benefit of a quieter setting while still being close to shopping, restaurants, and Table Rock Lake access.This home features all new paint throughout, updated fully remodeled bathroom on the lower level, brand new dishwasher installed, water filtration system installed, reverse osmosis system installed in kitchen. Don't miss out - this one will go fast!

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.