ACTIVEsingle familyvia mls

1518 Jones Road

Ridgedale, MO, 65739

3 bd1 ba1,152 sqftBuilt 1992

List price

$200,000

$174/sqft

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

$108

Cap rate

7.0%

Cash-on-cash

3.3%

DSCR

1.10

Purchase price

Down payment %

Interest rate %

Monthly rent

Vacancy %

Mgmt fee %

Est. annual revenue$17,664

Property tax($492)

Insurance($800)

Utilities($0)

HOA($0)

Management($1,413)

Maintenance reserve($883)

Net operating income$14,076

Down payment$40,000

Loan amount$160,000

Monthly payment (P&I)$1,064.48

Annual debt service($12,774)

Annual cash flow$1,302

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

Delightful 3 bedroom bungalow with tons of updates!!! The owner has done lots of work on this cute home... New flooring, new HVAC and new windows and doors, all in the last year. Great location in Ridgedale on over an acre and with close lake access. Plenty of parking and room to build a shop if needed. Large foyer could be used as a dining room and one of the bedrooms makes a comfortable office. You can also sip your beverage of choice on the back deck and watch the wildlife on cool autumn evenings or listen to the concerts at Thunder Ridge.

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.