ACTIVEsingle familyvia mls

781 Santana Circle

Reeds Spring, MO, 65737

2 bd2 ba1,294 sqftBuilt 1910

Listing courtesy of Keller Williams Tri-Lakes · (417) 336-4999 · MLS# SOM60297127

List price

$275,000

$213/sqft

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.

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

-$652

Cap rate

3.5%

Cash-on-cash

-14.2%

DSCR

0.55

Purchase price

Down payment %

Interest rate %

Renovation budget

Monthly rent

Vacancy %

Mgmt fee %

Est. annual revenue$16,152

Property tax($2,750)

Insurance($1,100)

Utilities($0)

HOA($464)

Management($1,292)

Maintenance reserve($808)

Total operating expenses($6,414)

Net operating income$9,738

Down payment$55,000

Loan amount$220,000

Monthly payment (P&I)$1,463.67

Annual debt service($17,564)

Annual cash flow-$7,826

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.