← New analysisCompare properties →
ACTIVEsingle familyvia mls

209 N Maple Street

Blue Eye, MO, 65611

4 bd3 ba2,485 sqftBuilt 2005

List price

$440,000

Welcome to 209 N Maple
Financial analysis

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

Monthly cash flow

$187

Cap rate

6.9%

Cash-on-cash

2.5%

DSCR

1.08

Est. annual revenue$58,218
Stays / year67
Property tax($1,617)
Insurance($2,200)
Utilities($3,000)
HOA($480)
Management($11,644)
Maintenance reserve($2,911)
Cleaning($6,023)
Net operating income$30,344
Down payment$88,000
Loan amount$352,000
Monthly payment (P&I)$2,341.86
Annual debt service($28,102)
Annual cash flow$2,241
Break-even occupancy51.7%

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
Welcome to the lifestyle so many dream about in the highly sought-after Twin Island Estates on the south side of Table Rock Lake, just minutes from Big Cedar Lodge. Surrounded by natural beauty, peaceful lake views, and a true sense of community, this is more than a home -- it's a place where memories are made and life slows down in all the best ways.This spacious 4 bedroom, 2 1/2 bath home offers a flexible layout perfect for full-time living or a lake retreat. Higher ceilings create an open, airy feel throughout the main level, where you'll find the primary suite, living area, kitchen, laundry, and two full baths all conveniently located on one floor. Upstairs offers the perfect guest or family getaway with two additional bedrooms, a full bath, family room, mini kitchen, and an additional dining area or hobby space -- ideal for entertaining, extended family, or creating the ultimate game and gathering area.Lake lovers will appreciate the available 10x28 boat slip with lift and locker on an ADA dock offered for additional $$$, making days on the water effortless and enjoyable.But what truly makes Twin Island Estates special is the lifestyle. Residents enjoy swimming pools, a clubhouse complete with kitchen and event space, exercise room, library, basketball hoop, fire ring, garden club, and even a helicopter pad. Whether you're gathering with neighbors, enjoying quiet evenings under the stars, or spending weekends on the lake, this community offers something for everyone.Whether you're a devoted lake lover or simply searching for a peaceful place surrounded by nature and welcoming neighbors, this is the kind of home and community that makes you feel like you belong the moment you arrive. Buyer to do own due diligence on all measurements prior to close.Life is simply better here.

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.