ACTIVEsingle familyvia mls

48 Holiday Hideaway Ct Reeds Court

Reeds Spring, MO, 65737

3 bd2 ba908 sqftBuilt 1968

List price

$345,000

Financial analysis

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

Monthly cash flow

-$70

Cap rate

6.1%

Cash-on-cash

-1.2%

DSCR

0.96

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$49,184

Stays / year67

Property tax($1,350)

Insurance($1,725)

Utilities($3,000)

HOA($3,600)

Management($9,837)

Maintenance reserve($2,459)

Cleaning($6,023)

Net operating income$21,191

Down payment$69,000

Loan amount$276,000

Monthly payment (P&I)$1,836.23

Annual debt service($22,035)

Annual cash flow-$844

Break-even occupancy56.5%

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

Nightly Rental Approved. 3rd Party Boat slips available within walking distance. Welcome to your Table Rock Lake retreat. This renovated cabin offers the perfect blend of rustic charm and modern comfort, presenting an ideal escape for both relaxation and adventure. Boasting a prime location near Aunts Creek, a host of brand-new features and a short walk to shoreline. This is an Airbnb-approved cabin!! This cabin has undergone an extensive renovation in 2023 which include new roof, upgraded plumbing, 2 new full baths, sleek modern kitchen, new flooring throughout, inviting living space, new efficient mini split wall units, and all new furniture (included in the sale). Pool located on COA property - Short walk down the hill to Table Rock Lake. 3rd Party Boat Slips are availabe within Walking Distance.

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.