← Back to the guide Compare properties →

ACTIVEsingle familyvia mls

4003 Buckeye Road

Merriam Woods, MO, 65740

3 bd2 ba1,066 sqftBuilt 2010

Listing courtesy of Real Broker, LLC · (573) 520-3099 · MLS# SOM60331287

List price

$169,900

4% price cut$177,000

$159/sqft

Listing description

TURNKEY & MOVE-IN READY! This beautifully updated 3-bedroom, 2-bath home in Merriam Woods offers effortless single-level living with over $30,000 in recent improvements, $0 HOA fees, and low Taney County taxes! No major projects or weekend DIYs needed--just move in and enjoy.Inside, the open-concept living and dining area features brand-new luxury vinyl plank flooring, modern interior doors, upgraded LED lighting, and oversized ceiling fans. The kitchen offers matching appliances, a dedicated dining area, and convenient main-level laundry access. All three bedrooms and both full bathrooms are located on one level, making this home comfortable and functional for a variety of lifestyles.Additional features include energy-efficient double-pane windows, central electric heat and air, and a low-maintenance backyard with a private deck--ideal for morning coffee, entertaining, pets, or outdoor relaxation.Conveniently located near MO-176, US-65, Lake Taneycomo, Branson shopping, dining, entertainment, and schools.Whether you're looking for an affordable starter home, a comfortable downsizing option, or a turnkey long-term rental, this property offers updates, convenience, and value in one package.

Financial analysis

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

Monthly cash flow

$682

Cap rate

11.2%

Cash-on-cash

24.1%

DSCR

1.75

Purchase price

Down payment %

Interest rate %

Renovation budget

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Lodging tax %

Est. annual revenue$40,471

Stays / year58

Property tax($594)

Insurance($850)

Utilities($3,000)

Electricity($120)

Water($25)

Sewer($20)

Trash($25)

Internet / cable($60)

HOA($0)

Management($8,094)

Maintenance reserve($2,024)

Cleaning($5,256)

Lodging / tourism tax($1,619)

Total operating expenses($21,436)

Net operating income$19,035

Down payment$33,980

Loan amount$135,920

Monthly payment (P&I)$904.28

Annual debt service($10,851)

Annual cash flow$8,184

Break-even occupancy31.3%

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.