ACTIVEsingle familyvia mls

400 Dragon Hill Lane

Lampe, MO, 65681

3 bd2 ba1,751 sqftBuilt 2012

List price

$899,000

Financial analysis

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

Monthly cash flow

-$2,945

Cap rate

2.5%

Cash-on-cash

-19.7%

DSCR

0.38

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$49,184

Stays / year67

Property tax($1,029)

Insurance($4,495)

Utilities($3,000)

HOA($260)

Management($9,837)

Maintenance reserve($2,459)

Cleaning($6,023)

Net operating income$22,082

Down payment$179,800

Loan amount$719,200

Monthly payment (P&I)$4,784.86

Annual debt service($57,418)

Annual cash flow-$35,337

Break-even occupancy118.0%

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

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!

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.