← New analysisCompare properties →
ACTIVEsingle familyvia mls

781 Santana Circle

Reeds Spring, MO, 65737

2 bd2 ba1,294 sqftBuilt 1910

List price

$275,000

781-Santana-Cir-Waterview-Home
Financial analysis

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

Monthly cash flow

$80

Cap rate

6.7%

Cash-on-cash

1.8%

DSCR

1.05

Est. annual revenue$40,150
Stays / year67
Property tax($726)
Insurance($1,375)
Utilities($3,000)
HOA($464)
Management($8,030)
Maintenance reserve($2,008)
Cleaning($6,023)
Net operating income$18,525
Down payment$55,000
Loan amount$220,000
Monthly payment (P&I)$1,463.67
Annual debt service($17,564)
Annual cash flow$961
Break-even occupancy52.8%

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
New Beginnings at the Lake @ 781 Santana Circle!Sunsets, serenity & a fresh start await at this dreamy 2nd-tier Table Rock Lake chalet with peekaboo lake views & an optional boat slip in one of the area's most sought-after, lake-loving neighborhoods. Welcome to Cedaridge Estates, where a new year brings new memories and spring is just around the corner.Tucked among the trees and just minutes from Kimberling City, this cozy-chic 2 bed, 2 bath chalet blends nostalgic cabin charm w/ modern comfort--perfect for full-time living, a weekend escape, or your next chapter at the lake. Step inside to vaulted ceilings, warm wood beams, and a wall of floor-to-ceiling windows that flood the open living space w/ natural light. A stunning see-through stone fireplace anchors both the living & dining areas, creating an inviting atmosphere for year-round enjoyment.The kitchen offers generous prep space, pantry storage & an entertainer-friendly layout ideal for easy lake weekends or hosting friends & family. Outside, enjoy morning coffee on the covered front porch or relax on the screened-in back deck overlooking a level, private backyard--perfect for grilling, gardening, yard games, or unwinding to the sounds of nature.Inside, retreat to a spa-like primary suite, spacious guest bedroom, second full bath & attached 2-car garage for all your lake gear. Bonus: a 12x12 storage shed for extra toys & tools. Enjoy seasonal lake views, cool breezes, lightning-bug evenings & peaceful woodland surroundings. Just a short stroll or golf-cart ride to the optional 10x20 boat slip (available for add'l purchase), with quick access by water to hidden coves, fishing spots & the popular 'swings.'Whether you're welcoming a new year, planning for spring, or ready to embrace lake life full-time, this charming Table Rock Lake retreat is ready to welcome you home @781 Santana Circle.

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.