← New analysisCompare properties →
ACTIVEsingle familyvia mls

1161 Secluded Acres Road

Forsyth, MO, 65653

3 bd2 ba3,000 sqftBuilt 2011

Listing courtesy of Keller Williams Realty Elevate · (417) 623-9900 · MLS# SOM60328041

List price

$375,000

6% price cut$399,000

$125/sqft

Listing description
Escape to the beauty of the Ozarks in this stunning log-sided cabin on 1.2 private acres, just a short drive from Lake Taneycomo. Offering 3 bedrooms, 2 bathrooms, and an incredible blend of rustic charm and modern comfort, this home is the perfect full-time residence or weekend retreat. Step inside to a breathtaking great room with soaring two-story ceilings, exposed wood beams, a dramatic wall of windows, and a wood-burning stove that efficiently heats the entire home throughout the winter. The kitchen is designed for both everyday living and entertaining, featuring granite countertops, abundant custom wood cabinetry, stainless steel appliances, and a spacious walk-in pantry. All kitchen appliances, along with the refrigerator, washer, and dryer, are included, making this home truly move-in ready. Two generously sized bedrooms and an oversized full bathroom with a soaking tub complete the main level. Upstairs, the loft-style primary suite offers a peaceful retreat with ample space for a home office or sitting area, along with a private bath featuring a jetted tub and walk-in shower. Outdoor living is just as impressive with expansive decks on two sides of the home, providing the perfect place to relax and enjoy the surrounding Ozarks scenery. Wildlife, including deer, frequently visit the property, creating a truly peaceful setting. Car enthusiasts, hobbyists, and lake lovers will appreciate the attached 4-car garage with abundant workshop and storage space, plus a utility sink and tiled shower that's ideal as a dog wash station or for rinsing off after a day on the lake. An additional carport with concrete flooring, electricity, and ample clearance offers excellent storage for a boat, RV, or recreational equipment. Whether you're looking for a peaceful primary residence, a weekend getaway, or the perfect base for enjoying all the recreation the Branson and Lake Taneycomo area has to offer, this exceptional Ozarks cabin is ready to welcome you home.
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

-$935

Cap rate

3.4%

Cash-on-cash

-14.9%

DSCR

0.53

Est. annual revenue$18,867
Property tax($2,179)
Insurance($1,500)
Utilities($0)
HOA($0)
Management($1,509)
Maintenance reserve($943)
Total operating expenses($6,132)
Net operating income$12,735
Down payment$75,000
Loan amount$300,000
Monthly payment (P&I)$1,995.91
Annual debt service($23,951)
Annual cash flow-$11,216

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.

IDX & copyright information