← New analysisCompare properties →
ACTIVEsingle familyvia mls

1079 Cambridge Drive

Blue Eye, MO, 65611

5 bd3 ba3,553 sqftBuilt 2009

List price

$1,395,000

2-web-or-mls-DSC01108
Financial analysis

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

Monthly cash flow

-$4,734

Cap rate

2.3%

Cash-on-cash

-20.4%

DSCR

0.36

Est. annual revenue$67,251
Stays / year67
Property tax($2,155)
Insurance($6,975)
Utilities($3,000)
HOA($0)
Management($13,450)
Maintenance reserve($3,363)
Cleaning($6,023)
Net operating income$32,286
Down payment$279,000
Loan amount$1,116,000
Monthly payment (P&I)$7,424.78
Annual debt service($89,097)
Annual cash flow-$56,811
Break-even occupancy125.4%

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
Time to stop scrolling and come see this fantastic home! THIS ONE CHECKS ALL THE BOXES: WATER VIEW, ACREAGE, SHOP, BOAT SLIP & BOAT!! This well maintained, custom built, one owner home will wow you! Drive up and notice the inviting exterior. As soon as you walk in, you'll see that view that takes your breath away. Views, views, and more views! Main floor has an open concept with 3 bedrooms and 2 bathrooms. Kitchen features granite counters, stainless steel appliances, pot filler, pull out large drawers, and instant hot water. On those beautiful Ozark days, cook and entertain on the deck right off the great room with built-in kitchen. Master bedroom is a dream come true! It's been perfectly crafted and positioned with your view in mind. Lay in bed, relax and take in those special vistas. Or unwind after a long day in the hot tub with retractable awning on your private deck. Master bathroom even has infrared heating. Don't forget to take a peek at the large laundry room and extra deep garage. Downstairs you'll find a finished basement with PRIVATE ENTRANCE, 2 bedrooms (one is HUGE), family room currently used as pool room, deck with more stunning water views, and another large unfinished room that could easily be 1-2 bedrooms. This beautiful property comes with 2 LOTS totaling 3.67 acres!! Smaller lot could be sold off. Need MORE flexible space? This property has it all! The finished, insulated and heated 20x30 shop with a full bathroom creates so many options! Imagine it as an in-law suite, mother-in-law home, guest quarters, hobby area, the ultimate work from home office, etc. Owner has installed new roof and gutter guard on house and shop in 2024, 300 gallon owned propane tank, water heater with instant hot water, 6 exterior security cameras. Honestly, there is not enough space to list all this home has to offer! For sale separately: boat slip, boat, tractor, golf cart. What a find!!! Owner hates to leave, but it's time. Some furnishings can be negotiated with sale

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.