ACTIVEothervia mls

159 Doyle Court

Branson, MO, 65616

3 bd2 ba1,200 sqftBuilt 2000

List price

$210,000

Financial analysis

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

Monthly cash flow

$1,086

Cap rate

12.6%

Cash-on-cash

31.0%

DSCR

1.97

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$49,184

Stays / year67

Property tax($369)

Insurance($1,050)

Utilities($3,000)

HOA($0)

Management($9,837)

Maintenance reserve($2,459)

Cleaning($6,023)

Net operating income$26,446

Down payment$42,000

Loan amount$168,000

Monthly payment (P&I)$1,117.71

Annual debt service($13,413)

Annual cash flow$13,033

Break-even occupancy31.8%

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

Great opportunity for buyers seeking workspace and potential! This property features a well-built shop building and a mobile home that will need repairs. Perfect for hobbyists, storage, investors, or buyers ready to bring new life to the home.

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.