← New analysisCompare properties →
ACTIVEsingle familyvia mls

134 Deep Water Circle

Reeds Spring, MO, 65737

1 bd1 ba558 sqftBuilt 1962

Listing courtesy of Hustle Back Realty · (417) 322-9082 · MLS# SOM60334956

List price

$155,000

$278/sqft

Listing description
Enjoy Table Rock Lake living from this beautifully updated, fully furnished waterfront cabin offering panoramic lake views and an easy, level walk to the shoreline. Nestled in Edgewater Villa Resort, along a peaceful cove, it's the perfect setting for boating, relaxing by the water, and taking in beautiful Ozark sunsets. Inside, vaulted ceilings with exposed beams, tongue-and-groove accents, and abundant natural light create a warm lake house atmosphere. The open layout includes a convenient kitchenette with a refrigerator, stove, microwave, utensils, and linens. A spacious bathroom with a walk-in shower is located on the main level, while the upstairs loft provides additional sleeping or lounging space. Step outside to the partially covered deck, ideal for grilling, entertaining, or simply enjoying the lake views. A brand new metal roof adds even more value. Community amenities include a swimming pool, covered pavilion and BBQ area, playground, shuffleboard, and access to Table Rock Lake shoreline. HOA services include water/sewer, trash, landscaping, common areas, and community roads. Optional 10' x 24' boat slips are available for an additional $57,000 each and are located just steps away. Per Corps of Engineers regulations, the slip is for owner use and cannot be rented to guests. Nightly rentals are allowed, making this a great option for a personal lake getaway or investment property. Conveniently located near Kimberling City with easy access to Branson, Silver Dollar City, dining, shopping, and entertainment. Additional cabins, duplexes, and a condo building may also be available. Come enjoy the Table Rock Lake lifestyle!
Financial analysis

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

Monthly cash flow

-$53

Cap rate

6.0%

Cash-on-cash

-2.1%

DSCR

0.94

Est. annual revenue$30,485
Stays / year58
Property tax($1,550)
Insurance($775)
Utilities($2,160)
Electricity($120)
Waterin HOA dues
Sewerin HOA dues
Trashin HOA dues
Internet / cable($60)
HOA($2,640)
Management($6,097)
Maintenance reserve($1,524)
Cleaning($5,256)
Lodging / tourism tax($1,219)
Total operating expenses($21,222)
Net operating income$9,263
Down payment$31,000
Loan amount$124,000
Monthly payment (P&I)$824.98
Annual debt service($9,900)
Annual cash flow-$636
Break-even occupancy49.9%

Numbers don't work?

Leave your email and we'll alert you if the price on this listing drops.

Ask about this property

Answers are grounded in local Branson knowledge — and will say when something needs to be confirmed with Sydney.

AI investment score

A 0–100 score with strengths, risks, and investor-fit — grounded in local Branson knowledge — runs on demand.

Email me this analysis

Get this analysis in your inbox — the numbers, plus a link back to tweak the assumptions any time.

We'll only use your email to send this report and follow up about Branson investing. No spam.

Talk to a Branson STR expert

Sydney Shepherd can confirm subdivision rules, HOA restrictions, and realistic revenue for this property.

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.

The data relating to real estate for sale on this web page comes in part from the Internet Data Exchange (IDX) of the Southern Missouri Regional MLS, LLC, Inc. Real estate listings held by Brokerage firms other than Keller Williams Tri-Lakes are marked with the IDX logo and detailed information about them includes the name of the listing Brokers. The information being provided is for consumers' personal, noncommercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. The information being provided is not guaranteed, and all information should be verified by the consumer. Any representation that a web site contains all listings shall only mean that the website contains all listing available to the public through the IDX data feed. There may be other properties offered through a REALTOR® that have not been displayed on this site. © 2019 Southern Missouri Regional MLS, LLC. All rights reserved.

IDX & copyright information