← New analysisCompare properties →
ACTIVEsingle familyvia mls

400 Dragon Hill Lane

Lampe, MO, 65681

3 bd2 ba1,751 sqftBuilt 2012

Listing courtesy of Murney Associates - Primrose · (417) 823-2300 · MLS# SOM60302035

List price

$899,000

$513/sqft

Listing description
Stunning 3BR / 2BA Log Cabin on 7 Acres with Breathtaking Table Rock Lake ViewsWelcome to your private retreat in the heart of the Ozarks! This gorgeous 3-bedroom, 2-bath log cabin offers the perfect blend of rustic beauty and modern comfort, all set on 7 acres of peaceful countryside with panoramic views of Table Rock Lake. Whether you're looking for a full-time residence, vacation home, or recreational getaway, this property delivers on every level.Inside, you'll find warm wood finishes, an inviting open-concept floor plan, and large windows that fill the home with natural light and showcase the lake and surrounding hills. The spacious living area flows seamlessly into the kitchen and dining spaces, making it ideal for entertaining family and friends.Outdoors, the possibilities are endless. The property features a 2-car detached garage, a large outbuilding perfect for a workshop or equipment storage, two private gun ranges for recreational shooting, and a deer stand for prime hunting right on your land. Mature trees, open meadow areas, and winding trails make it easy to explore your own slice of nature.Sip your morning coffee on the porch as the sun rises over the lake, spend the afternoon boating or fishing just minutes away, and end your day watching deer wander across your property. With its unmatched combination of privacy, recreation, and stunning scenery, this is truly a one-of-a-kind opportunity.Don't miss your chance to own this Ozarks gem -- schedule your private showing today!
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

-$4,487

Cap rate

0.4%

Cash-on-cash

-29.9%

DSCR

0.06

Est. annual revenue$18,867
Property tax($8,990)
Insurance($3,596)
Utilities($0)
HOA($260)
Management($1,509)
Maintenance reserve($943)
Total operating expenses($15,299)
Net operating income$3,569
Down payment$179,800
Loan amount$719,200
Monthly payment (P&I)$4,784.86
Annual debt service($57,418)
Annual cash flow-$53,850

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