← New analysisCompare properties →
ACTIVEsingle familyvia mls

1350 Backwoods Rd

Cedarcreek, MO, 65627

1 bd2 ba1,020 sqftBuilt 2026

List price

$215,000

DJI_0242
Financial analysis

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

Monthly cash flow

-$60

Cap rate

6.0%

Cash-on-cash

-1.7%

DSCR

0.95

Est. annual revenue$31,116
Stays / year67
Property tax($232)
Insurance($1,075)
Utilities($3,000)
HOA($0)
Management($6,223)
Maintenance reserve($1,556)
Cleaning($6,023)
Net operating income$13,008
Down payment$43,000
Loan amount$172,000
Monthly payment (P&I)$1,144.32
Annual debt service($13,732)
Annual cash flow-$724
Break-even occupancy57.3%

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
*Owner Financing Available*This amazing one of a kind property can make what once seemed like fantasy into reality. Breathtaking views, abundant wildlife, privacy and seclusion, and lake access for an affordable price. Looking for a great investment? How about escaping the fast paced environment of the city? This property checks all the boxes. Whether that's a summer of fun on the lake with your family, the great fishing that can be done on Bull Shoals, or Off-roading on ATVs, and UTVs. Maybe you want to get a game of golf in at Diamond City while the family is on the water. You may even simply want it for the vacation rental potential. The possibilities truly are endless with this property. Most of the pictures of the lake are taken directly from the main cabin. The property line goes nearly to the edge of the water, and at times onto the property, with no risk of flooding. The two cabins are open floor plans. While some things have not been completed it will offer you a chance to truly make it your own. While still being able to comfortably reside there. Upstairs you will find your Master Bedroom and a half bath. Look out the windows at one of the best views around. The smaller of the cabins could make a great bunkhouse for friends, extended family, or older children wih spouses. With at least 3 boat ramps in the vicinity it's the perfect getaway, a place that every family wants, and few get an opportunity to own. Take your opportunity to come by and see for yourself.

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.