← New analysisCompare properties →
ACTIVEsingle familyvia mls

150 Cedar Cove Road

Branson West, MO, 65737

3 bd2 ba972 sqftBuilt 1965

List price

$325,000

1) 71487-6a072dcd3c983
Financial analysis

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

Monthly cash flow

$426

Cap rate

8.0%

Cash-on-cash

7.9%

DSCR

1.25

Est. annual revenue$49,184
Stays / year67
Property tax($377)
Insurance($1,625)
Utilities($3,000)
HOA($0)
Management($9,837)
Maintenance reserve($2,459)
Cleaning($6,023)
Net operating income$25,864
Down payment$65,000
Loan amount$260,000
Monthly payment (P&I)$1,729.79
Annual debt service($20,757)
Annual cash flow$5,106
Break-even occupancy45.9%

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
*READY for YEARS of FUN at SILVER DOLLAR CITY - TABLE ROCK LAKE & BRANSON THEATERS* 3 Bedroom - 2 Bath almost Everything less than 5 years old Wheelchair Accessible Home is SOLD completely FURNISHED with Almost NEW Furnishings. See Pics If you Wish to MOVE IN and DO ZERO REPAIRS this Home is UPDATED for You HOME has 3 Driveways - 1 to Park Your Boat - 1 to Park Your 5th Wheel - 1 to Park 4 Cars - Car Port IMPROVEMENTS made since 2020. Transferable Appliance & HVAC Insurance NEW - Metal Roof and Car Port 2022 - 40 Year Warranty NEW - No Maintenance Gutters - Gutter Covers - Soffits & Vinyl Facia 2022 - 2023 NEW - Windows - Entry Doors - Storm Doors NEW - HVAC Heat Pump and All New Duct Work 2020 - 2021 NEW - PEX Pipe Plumbing Installed Through Out 2020 - 2021 NEW - Crawl Space Vapor Barrier - Outer Rim Insulation - Dehumidifier 2022 - 2023 NEW - Front & Rails - Step Platform - No Maintenance Porch Ceiling 2022 - 2023 NEW - Back Deck - Sun Ray Flower Trellis - Decorative Rock Under Decks 2022 - 2023 NEW - Storage Shed - Decorative Rock Surrounds 2022 - 2023 NEW - Back Yard Landscaping with Shrubs and Mulch 2024 - 2025 NEW - Upper Patio with Fire Pit and Fire Wood 2024 INTERIOR NEW - Sculptured PERIGO Flooring Through Out 2023 - 2024 NEW - Tile in Bathrooms 2023 - 2024 NEW - Kitchen Cabinets and Counter Tops 2023 - 2024 NEW - Interior Doors - Handles - Hinges 2023 - 2024 NEW - Windows - Door & Floor Trim 2024 NEW - Curtains & Curtain Rods Through Out 2023 - 2024 NEW - Ceiling Fans in 4 Rooms NEW - Night Owl Security System - View Your Home When Away 2025

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.