ACTIVEsingle familyvia mls

242 Gregory Road

Cedar Creek, MO, 65627

2 bd1 ba1,384 sqftBuilt 1974

List price

$149,900

Financial analysis

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

Monthly cash flow

$868

Cap rate

13.3%

Cash-on-cash

34.7%

DSCR

2.09

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$40,150

Stays / year67

Property tax($352)

Insurance($750)

Utilities($3,000)

HOA($0)

Management($8,030)

Maintenance reserve($2,008)

Cleaning($6,023)

Net operating income$19,988

Down payment$29,980

Loan amount$119,920

Monthly payment (P&I)$797.83

Annual debt service($9,574)

Annual cash flow$10,414

Break-even occupancy31.2%

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

Welcome to your Bull Shoals Lake Getaway! This home is ideal for full time living or a great weekender the whole family will enjoy. Outdoors, you have a nice large yard with a fenced area to contain the doggies, well established landscaping and storage for the lake toys. The screened in porch is great for spending time with friends. Look across the street and see the Lake! Inside you have 2 bedrooms, bathroom, laundry/mudroom and 2 living areas or even space to make a bunkroom. A golf cart ride away is the public boat launch and you are directly across the lake from K-Dock Marina. Make your plans to see this home now and spend your Summer on Bull Shoals Lake!

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.