← New analysisCompare properties →
ACTIVEsingle familyvia mls

1256 Black Oak Resort Lane

Lampe, MO, 65681

3 bd3 ba2,300 sqftBuilt 1975

List price

$397,000

IMG_0873
Financial analysis

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

Monthly cash flow

-$22

Cap rate

6.3%

Cash-on-cash

-0.3%

DSCR

0.99

Est. annual revenue$49,184
Stays / year67
Property tax($581)
Insurance($1,985)
Utilities($3,000)
HOA($204)
Management($9,837)
Maintenance reserve($2,459)
Cleaning($6,023)
Net operating income$25,095
Down payment$79,400
Loan amount$317,600
Monthly payment (P&I)$2,113.00
Annual debt service($25,356)
Annual cash flow-$261
Break-even occupancy55.5%

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
TOTALLY Renovated Table Rock Lake Home - Is Now Like-New from the Studs Up! Extra Nice 3-bedroom, 2.5-bath home just a few steps from Table-Rock Lake. Just Finished!! -This Home was taken down to the studs and rebuilt with all-new spray foam insulation, New electrical, New plumbing, New HVAC Unit and Furnace, New roof, New Vinyl Siding, New Luxury Vinyl Plank Flooring (8 Mill - Ranked ULTIMATE!), New Light Fixtures and Ceiling Fans, New Quartz Countertops in the Kitchen, Bathrooms and even at the window sills! The Open-Concept kitchen-Living Room has that invite your friends/family over vibe. The New quartz countertops in the Kitchen Area complement the New cabinetry with soft-close doors, The New stainless steel appliances, and a large center island that is perfect for entertaining. The open concept living area includes Three Story Tall Ceilings with Exposed Wood Beams. The second floor has a BR, Bath and Family Room with a Wet-Bar! There are all new Vinyl Oversized Windows that allow an abundance of natural light. The 3 large bedrooms and 2.5 baths can accommodate large groups of people. There is a Big- Expansive Deck and Lake-Views!! There is an attached outdoor storage room that is nicely finished also! (Seller has an additional 3 adjacent lots that are available to purchase - call Larry for details!)

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.