← New analysisCompare properties →
ACTIVEsingle familyvia mls

280 Swan Valley Drive

Forsyth, MO, 65653

3 bd2 ba1,550 sqftBuilt 2026

Listing courtesy of Red Cedar Land Company LLC · (417) 860-0896 · MLS# SOM60321120

List price

$350,000

$226/sqft

Listing description
Tucked away at the back of sought-after Swan Valley Estates, this stunning new construction sits on over an acre and offers the kind of privacy that's hard to find without neighbors in sight, just peaceful, wooded surroundings. Designed with both comfort and style in mind, the home features a spacious open layout with split bedrooms, offering the perfect balance of flow and functionality. Built with quality craftsmanship, you'll appreciate the 2''x6'' exterior walls, beautiful wood ceiling accents, granite countertops, and thoughtful finishes throughout. The oversized covered back porch is a true highlight as an ideal place to unwind while taking in the scenic views of the surrounding woods. Act now to secure this home early and take advantage of the opportunity to select final fixtures and personalize finishes to your taste. The living room ceiling will be left unfinished until under contract, allowing the buyer to choose between a painted or stained finish for that perfect custom touch. While the setting feels private and tucked away, the location is incredibly convenient and situated within city limits just past the Forsyth schools, and less than 5 minutes to both Bull Shoals Lake and Lake Taneycomo. Don't miss this opportunity to own a brand new house ready for you to make it your home.
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

-$720

Cap rate

3.9%

Cash-on-cash

-12.3%

DSCR

0.61

Est. annual revenue$18,867
Property tax($1,300)
Insurance($1,400)
Utilities($0)
HOA($0)
Management($1,509)
Maintenance reserve($943)
Total operating expenses($5,153)
Net operating income$13,715
Down payment$70,000
Loan amount$280,000
Monthly payment (P&I)$1,862.85
Annual debt service($22,354)
Annual cash flow-$8,640

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