← New analysisCompare properties →
ACTIVEsingle familyvia mls

169 Waterscape Road

Ridgedale, MO, 65739

3 bd2 ba2,430 sqftBuilt 1994

Listing courtesy of Elevation Realty LLC · MLS# SOM60322231

List price

$860,000

$354/sqft

Listing description
This turnkey lakefront home will welcome you with a spectacular view of Table Rock Lake from the moment you step in the front door. You could potentially move in the day you close, as it is being sold fully furnished with all that is in it, all the way down to the bedding and silverware. It is in a phenomenal location, just off Hwy 86 near Top of the Rock, Big Cedar, and Thunder Ridge Arena. The listing includes a boatslip on a great dock that is within walking distance or a short drive from home. The slip includes a newly extended roof, a boat lift and yes, also the boat. A 2021 Ranger 24' Tri-toon with a 200 HP Mercury engine with lighting, sound system, and cover is included in listing. The home has a new 2024 York 5 ton SEER2 Heat Pump with matching air handler and 2 KW back-up ($12,000 value) and a newly constructed back composite deck with metal awnings. There are granite countertops and custom cabinets throughout, and hardwood and tile floors. There is a woodburning fireplace in the living room, and a gas fireplace in the oversized bonus room. The bonus room could be used as a family room, office, or 4th bedroom, and is complete with a standup Calypso video game. The backyard has an amazing view of Long Creek Bridge, and the Big Cedar fireworks can even be seen from here on the 4th of July. And, at the end of each summer day you can take a dip in the Community Pool, or take a short path down from the house to have a swim in the lake.
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

-$4,029

Cap rate

0.8%

Cash-on-cash

-28.1%

DSCR

0.12

Est. annual revenue$22,190
Property tax($8,600)
Insurance($3,440)
Utilities($0)
HOA($685)
Management($1,775)
Maintenance reserve($1,110)
Total operating expenses($15,610)
Net operating income$6,581
Down payment$172,000
Loan amount$688,000
Monthly payment (P&I)$4,577.28
Annual debt service($54,927)
Annual cash flow-$48,347

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