← New analysisCompare properties →
ACTIVEsingle familyvia mls

311 College Street

Crane, MO, 65633

2 bd2 ba1,350 sqftBuilt 2019

Listing courtesy of Southern Missouri Real Estate, LLC · (417) 332-7366 · MLS# SOM60336990

Call Text

List price

$199,000

$147/sqft

Listing description
In this Air-B&B you can experience quality craftsmanship as Rustic beams thru-out welcome you into this 2 bedroom, 2 bath home. The kitchen boasts brand new white cabinets, a white cast iron porcelain sink and all appliances stay! There is a dedicated laundry room with washer and dryer included. The master suite has a cathedral ceiling, a large soaking tub and the master walk-in closet has nice built-ins. The large sunroom is just off the master bedroom and offers beautiful views with the comfort of the indoors. The dedicated living room has a large screened-in porch just off of it. The loft can serve as a large storage room or a non-conforming 3rd bedroom. There is Luxury Vinyl Plank and Tile throughout home (No Carpet!). The exterior has Hardy back Smart Siding w/ a 25 year warranty. There is off-street parking and a large yard with a new Fire-Pit out front. This corner lot fronts 2 paved streets. The extra-large deck in the rear was just re-stained! 1031 Tax-Deferred $ is OK!
Financial analysis

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

Short-term rentals aren't permitted here, so this is underwritten as a long-term rental — monthly rent and vacancy instead of nightly rate and occupancy.

Monthly cash flow

-$59

Cap rate

6.0%

Cash-on-cash

-1.8%

DSCR

0.94

Est. annual revenue$17,002
Property tax($1,990)
Insurance($796)
Utilities($0)
HOA($0)
Management($1,360)
Maintenance reserve($850)
Total operating expenses($4,996)
Net operating income$12,005
Down payment$39,800
Loan amount$159,200
Monthly payment (P&I)$1,059.16
Annual debt service($12,710)
Annual cash flow-$705

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.

Call

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