ACTIVEsingle familyvia mls

18411 U.S. Highway160

Forsyth, MO, 65653

3 bd2 ba1,419 sqftBuilt 1950

List price

$195,500

Financial analysis

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

Monthly cash flow

$1,165

Cap rate

13.5%

Cash-on-cash

35.8%

DSCR

2.12

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$49,184

Stays / year67

Property tax($419)

Insurance($978)

Utilities($3,000)

HOA($0)

Management($9,837)

Maintenance reserve($2,459)

Cleaning($6,023)

Net operating income$26,469

Down payment$39,100

Loan amount$156,400

Monthly payment (P&I)$1,040.53

Annual debt service($12,486)

Annual cash flow$13,982

Break-even occupancy30.1%

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

Charming cottage-style home offering the perfect blend of country living and everyday convenience. This adorable 3-bedroom, 2-bath residence features a beautifully updated Craftsman-inspired interior with warm finishes and thoughtful details throughout. Designed for easy living, the entire home is situated on one level, making it ideal for first-time homebuyers, retirees, or investors seeking a low-maintenance property.Enjoy a peaceful country setting while remaining just minutes from shopping, dining, healthcare, and other local amenities. Recent updates add to the home's appeal, creating a move-in-ready opportunity with both comfort and character. Whether you're looking for your first home, a place to downsize, or a smart investment property, this inviting home is ready to welcome its next owner.

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.