← New analysisCompare properties →
ACTIVEsingle familyvia mls

130 Sherwood Forest Lane

Ridgedale, MO, 65739

5 bd6 ba5,441 sqftBuilt 2020

List price

$3,650,000

130 Sherwood Forest
Financial analysis

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

Monthly cash flow

-$17,871

Cap rate

0.5%

Cash-on-cash

-29.4%

DSCR

0.08

Est. annual revenue$67,251
Stays / year67
Property tax($4,498)
Insurance($18,250)
Utilities($3,000)
HOA($0)
Management($13,450)
Maintenance reserve($3,363)
Cleaning($6,023)
Net operating income$18,668
Down payment$730,000
Loan amount$2,920,000
Monthly payment (P&I)$19,426.83
Annual debt service($233,122)
Annual cash flow-$214,454
Break-even occupancy320.6%

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
Custom built in 2020, this extraordinary gated lakefront estate is one of the most iconic residences on Table Rock Lake. Set on just under 2 private acres moments from Big Cedar Lodge, this architectural showpiece is defined by its structural timber frame core construction, blending master craftsmanship with enduring design. The main level is designed to capture breathtaking lake views from nearly every vantage point. The expansive primary suite features a sitting room with a fireplace, a spa-inspired bath, and large walk-in closet, while two additional bedrooms and a full bath provide comfort for guests across the home. The stunning kitchen is complete with premium finishes, custom cabinetry, large island, walk-in pantry, and a plumbed built-in coffee system. The lower level is equally impressive, offering a spacious living area, full wet-bar kitchen, dedicated man cave, full bath, private bedroom, a fully functioning woodshop, and extended garage space. Thoughtful additions such as a built-in dog bed and dog wash station further elevate everyday living. Indoor and outdoor living blend seamlessly with accordion doors opening from the living room to an expansive deck. The outdoor space is designed for entertaining at scale, featuring a separate waterfront pavilion with grill, sink, and refrigerators, along with fully irrigated grounds and multiple gathering areas. Five fireplaces throughout the property--including two exterior full masonry wood-burning fireplaces, create warmth and ambiance year-round. Smart-home technology controls lighting, climate, security, and garage access. Mechanical excellence includes high-efficiency VRF heating and cooling systems that allow for low cost utilities. With garage capacity for approximately 6-8 vehicles, a private boat slip, and an unmatched lakefront setting, this is a rare opportunity to own a true legacy-caliber estate.

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.