← New analysisCompare properties →
ACTIVEsingle familyvia mls

111 State Highway Oo

Cedarcreek, MO, 65627

3 bd3 ba2,586 sqftBuilt 2019

List price

$659,900

home_on_13_acres_listing
Financial analysis

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

Monthly cash flow

-$1,609

Cap rate

3.5%

Cash-on-cash

-14.6%

DSCR

0.54

Est. annual revenue$49,184
Stays / year67
Property tax($1,732)
Insurance($3,300)
Utilities($3,000)
HOA($0)
Management($9,837)
Maintenance reserve($2,459)
Cleaning($6,023)
Net operating income$22,834
Down payment$131,980
Loan amount$527,920
Monthly payment (P&I)$3,512.26
Annual debt service($42,147)
Annual cash flow-$19,313
Break-even occupancy89.4%

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
Enhanced price! Beautifully crafted home on 13 acres m/l just minutes from Bull Shoals Lake & a short drive to Branson for shopping, entertainment, golf, medical services, and access to Table Rock Lake. This nice home offers a thoughtfully designed floor plan that blends comfort, functionality, and everyday enjoyment.Relax and unwind on the covered back porch while watching deer and turkey roam the property. With the sun setting on the opposite side of the home, evenings here are especially peaceful. Start your mornings on the spacious covered front porch with a cup of coffee, overlooking the spring-fed pond where wildlife frequently gathers.The kitchen is a true standout, featuring a copper sink, granite countertops, stainless steel appliances (including refrigerator with ice maker), water at the stove, and an impressive pantry. The living room's high ceilings create an open, airy feel perfect for gathering and entertaining.The private master suite is tucked away from the rest of the home, offering 9-foot ceilings, custom lighting, and a luxurious bathroom complete with granite finishes, soaking tub, walk-in shower, and large walk-in closet. Washer and dryer included! Upstairs, two bedrooms are thoughtfully separated by a full bath and include dormer windows that provide scenic views of both the front and back of the property. Invisible fence for your fur babies!The attached two-car garage includes a convenient mudroom area and a heated and cooled exercise room. The 40' x 80' insulated shop building is a major bonus--featuring 16' sidewalls, two 12' x 14' overhead doors with openers, and its own mini-split HVAC system. This space also offers potential for future guest quarters or additional living space. High speed fiber optic internet available.A rare combination of quality usable acreage, proximity to lakes and Branson amenities. All measurements, including acreage and sq footage are approximate, info deemed to be reliable, but buyers to do own due dili

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.