ACTIVEsingle familyvia mls

964 Beeler Road

Branson, MO, 65616

2 bd1 ba1,152 sqftBuilt 1940

List price

$69,500

Financial analysis

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

Monthly cash flow

$1,325

Cap rate

29.3%

Cash-on-cash

114.3%

DSCR

4.58

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$40,150

Stays / year67

Property tax($409)

Insurance($348)

Utilities($3,000)

HOA($0)

Management($8,030)

Maintenance reserve($2,008)

Cleaning($6,023)

Net operating income$20,333

Down payment$13,900

Loan amount$55,600

Monthly payment (P&I)$369.91

Annual debt service($4,439)

Annual cash flow$15,894

Break-even occupancy18.7%

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

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.

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.