← New analysisCompare properties →
ACTIVEcondovia mls

150 Sunken Forest Dr. 8-210

Forsyth, MO, 65653

2 bd2 ba1,244 sqftBuilt 1994

List price

$190,000

Primary photo
Financial analysis

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

Monthly cash flow

$588

Cap rate

10.1%

Cash-on-cash

18.6%

DSCR

1.58

Est. annual revenue$40,150
Stays / year67
Property tax($952)
Insurance($950)
Utilities($3,000)
HOA($0)
Management($8,030)
Maintenance reserve($2,008)
Cleaning($6,023)
Net operating income$19,188
Down payment$38,000
Loan amount$152,000
Monthly payment (P&I)$1,011.26
Annual debt service($12,135)
Annual cash flow$7,053
Break-even occupancy38.9%

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
A perfect full or seasonal residence, this lovely WALK-IN patio level 2BR, 2BA unit offers a private 1-car garage and reserved parking space, both just steps from condo. You will love the split bedroom floor plan, covered deck, interior updates, and large mostly shaded garden patio for outdoor entertaining. Enjoy tranquil views of the lake, rolling hills and lush grounds below from your covered north-facing deck with access from living room and master bedroom. Condo conveys with updated kitchen and laundry appliances, newer YORK HVAC (2021) and Richmond W/H (2021), remodeled master bath with walk-in shower. large walk-in closet and quality wooded cabinets throughout. Relax in one of three swimming pools or delight in all that Lake Taneycomo has to offer from fishing to boating to quiet sitting areas on private fishing docks. Taneycomo Terrace of Forsyth is a wonderfully friendly and peaceful complex located in a close-knit community just a short drive from Branson's entertainment and attractions. yet conveniently close to local grocery, retail shops and restaurants. Come enjoy maintenance and worry-free time at the lake without the crowds and chaos of vacation rental properties all around. You'll find no long-term, short-term or nightly rentals here! Come see what you've been missing!

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.