← New analysisCompare properties →
ACTIVEsingle familyvia mls

161 Cedar Lane

Rockaway Beach, MO, 65740

5 bd2 ba2,095 sqftBuilt 1988

Listing courtesy of LPT Realty LLC · (417) 813-1762 · MLS# SOM60333153

List price

$250,000

$119/sqft

Listing description
Step into a storybook setting with this enchanting 5-bedroom, 2-bath cabin nestled in the heart of the Ozarks. From the moment you arrive, the grand covered porch, soaring ceilings, oversized windows, and gorgeous propane fireplace create a warm and unforgettable first impression.The spacious primary suite features a huge walk-in closet plus an adjoining storage room that is already plumbed for an additional bath, offering excellent potential for future expansion. The home also features newer flooring, a newer HVAC system, newer stove, microwave and dishwasher, a full laundry room, and a convenient kitchen pantry.One of the home's most charming features is a secret entrance hidden behind an armoire that leads to the whimsical ''Narnia'' loft bedroom -- a truly unique detail that makes this home unlike anything else on the market.Multiple decks and a patio provide plenty of space to relax, entertain, and enjoy the peaceful, private backyard setting. Located in the Branson School District, this one-of-a-kind property perfectly blends rustic Ozarks charm with modern comfort.Whether you're searching for a full-time residence, a memorable second home, or simply your own private retreat, this is a rare opportunity to own a truly special slice of the Ozarks! Some furniture and decor pieces possibly available for additional cost.
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

$385

Cap rate

8.2%

Cash-on-cash

9.2%

DSCR

1.29

Est. annual revenue$27,688
Property tax($2,500)
Insurance($1,000)
Utilities($0)
HOA($0)
Management($2,215)
Maintenance reserve($1,384)
Total operating expenses($7,099)
Net operating income$20,589
Down payment$50,000
Loan amount$200,000
Monthly payment (P&I)$1,330.60
Annual debt service($15,967)
Annual cash flow$4,622

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