ACTIVEsingle familyvia mls

964 Beeler Road

Branson, MO, 65616

2 bd1 ba1,152 sqftBuilt 1940

Listing courtesy of Shadowrock Realty · (417) 527-7484 · MLS# SOM60299890

List price

$67,500

$59/sqft

Listing description

Are you searching for your next project? Then look no further than this 1940's cabin, with a walk-out basement - offering a total of 1024 sq feet. Situated on 1/2 acre lot in the tranquil hills of Branson with winter views of Lake Taneycomo. This 2 BD, 1 BA has a potential non-conforming third room or home office space. The best of both worlds, peaceful out-of-the-way neighborhood but easy access to all the city has to offer. So, bring your vision and breathe new life into the home.

The modeled rental income is unusually high relative to the price, which can happen on very cheap listings where our default rate/occupancy don't fit — verify the actual revenue before relying on these numbers.

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

$817

Cap rate

20.9%

Cash-on-cash

72.6%

DSCR

3.27

Purchase price

Down payment %

Interest rate %

Renovation budget

Monthly rent

Vacancy %

Mgmt fee %

Est. annual revenue$17,002

Property tax($409)

Insurance($270)

Utilities($0)

HOA($0)

Management($1,360)

Maintenance reserve($850)

Total operating expenses($2,890)

Net operating income$14,112

Down payment$13,500

Loan amount$54,000

Monthly payment (P&I)$359.26

Annual debt service($4,311)

Annual cash flow$9,801

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.