ACTIVEmulti familyvia mls

232 Jewel Ave

Protem, MO, 65733

1 bd1 ba385 sqftBuilt 1960

List price

$119,900

Financial analysis

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

Monthly cash flow

$499

Cap rate

11.4%

Cash-on-cash

24.9%

DSCR

1.78

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$31,116

Stays / year67

Property tax($75)

Insurance($600)

Utilities($3,000)

HOA($0)

Management($6,223)

Maintenance reserve($1,556)

Cleaning($6,023)

Net operating income$13,640

Down payment$23,980

Loan amount$95,920

Monthly payment (P&I)$638.16

Annual debt service($7,658)

Annual cash flow$5,983

Break-even occupancy36.0%

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

Double your pleasure Double your FUN! 2 residencies for the price of 1. A great weekend getaway for anyone wanting to be next to or on Bull Shoals. Not a lot of upkeep here. The two lots being sold together make up 1/4 acre more or less. There is a 2-room cabin with a bathroom and shower on one lot and a 2-bedroom mobile on the other adjoining lot. This would make an excellent vacation place for family, or fishing buddies! They share the same well so two family members might want to go together on this one! There is a middle slip of a 3-stall dock included! (This is hard to find) The dock is a short 1/2 mile walk or drive from the property. Fishing, boating, skiing, and swimming are all here. What a place to be on the weekend or long holiday, well any time. This one should not last long as docks are hard to come by. Give us a jingle and make an appointment to see it before it's gone!!!

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.