← New analysisCompare properties →
ACTIVEsingle familyvia mls

280 Swan Valley Drive

Forsyth, MO, 65653

3 bd2 ba1,550 sqftBuilt 2026

List price

$350,000

New Construction-4
Financial analysis

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

Monthly cash flow

$205

Cap rate

7.1%

Cash-on-cash

3.5%

DSCR

1.11

Est. annual revenue$49,184
Stays / year67
Property tax($1,300)
Insurance($1,750)
Utilities($3,000)
HOA($0)
Management($9,837)
Maintenance reserve($2,459)
Cleaning($6,023)
Net operating income$24,815
Down payment$70,000
Loan amount$280,000
Monthly payment (P&I)$1,862.85
Annual debt service($22,354)
Annual cash flow$2,461
Break-even occupancy50.6%

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
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.

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.