ACTIVEsingle familyvia mls

1348 State Highway Y, Unit Lot 12

Forsyth, MO, 65653

3 bd2 ba1,762 sqftBuilt 2026

List price

$469,900

Financial analysis

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

Monthly cash flow

-$385

Cap rate

5.4%

Cash-on-cash

-4.9%

DSCR

0.85

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$49,184

Stays / year67

Property tax($125)

Insurance($2,350)

Utilities($3,000)

HOA($0)

Management($9,837)

Maintenance reserve($2,459)

Cleaning($6,023)

Net operating income$25,390

Down payment$93,980

Loan amount$375,920

Monthly payment (P&I)$2,501.01

Annual debt service($30,012)

Annual cash flow-$4,622

Break-even occupancy63.2%

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

Experience elevated Ozarks living with this exceptional luxury new construction home overlooking beautiful Bull Shoals Lake. Construction starting June 2026 and estimated for completion in Fall 2026. Designed to capture breathtaking lake views and the peaceful natural surroundings, this new residence offers approximately 1,762 sq ft on the main level with an expansive unfinished walkout basement ready for additional living space, guest quarters, entertainment areas, or a private retreat. Inside, discover an open-concept design highlighted by a spacious chef-inspired kitchen with island, oversized living area, elegant dining space, and a private primary suite designed for comfort and relaxation. Outdoor living takes center stage with an expansive rear deck and patio perfectly positioned to enjoy sunrise coffee, evening sunsets, and year-round lake scenery. The oversized garage, thoughtful layout, and future expansion potential create a rare opportunity to own a luxury lake-view home just a short drive from Branson, yet tucked away in the beauty and serenity of Forsyth. Luxury, privacy, and views come together in one remarkable new build! Lot 12

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.