← New analysisCompare properties →
ACTIVEothervia mls

8006 Cliff Drive

Merriam Woods, MO, 65740

2 bd2 ba1,232 sqftBuilt 2009

List price

$225,000

FrameandFocus_CliffDr-1
Financial analysis

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

Monthly cash flow

$426

Cap rate

8.7%

Cash-on-cash

11.4%

DSCR

1.36

Est. annual revenue$40,150
Stays / year67
Property tax($480)
Insurance($1,125)
Utilities($3,000)
HOA($0)
Management($8,030)
Maintenance reserve($2,008)
Cleaning($6,023)
Net operating income$19,485
Down payment$45,000
Loan amount$180,000
Monthly payment (P&I)$1,197.54
Annual debt service($14,371)
Annual cash flow$5,114
Break-even occupancy43.3%

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
Charming 2-bedroom, 1-bath modular home on a permanent foundation that has been lovingly maintained and well cared for and is move in ready! Sale includes 2 parcels 08-1.0-11-002-001-007.001 (Analytic Value $105,200) and 08-1.0-11-002-001-003.004 (analytic value $147,040) for a total of 1.39 acres (total of $252,240 analytic value). This inviting property offers breathtaking views from two separate decks, one which is covered--perfect for enjoying your morning coffee while taking in the serene water views and watching birds and nature. The home also features an additional building that is included in the total square footage. This could be a great in-laws suite. It is a spacious bonus area, complete with one large room with cathedral ceilings and four big picture windows overlooking the awesome views and sunsets. There is also a second room big enough for a guest space, exercise equipment, or to use as a hobby workroom. In the addition there is also a full-size bathroom and an overhead storage area. This versatile area is connected to the main home by a 14 x 24 deck. A peaceful retreat with unique features and beautiful surroundings. Close to boat docks! --don't miss this opportunity!

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.