← New analysisCompare properties →
ACTIVEsingle familyvia mls

1011 Valley Road

Merriam Woods, MO, 65740

3 bd2 ba1,200 sqftBuilt 2006

List price

$112,500

IMG_2312
Financial analysis

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

Monthly cash flow

$1,610

Cap rate

23.6%

Cash-on-cash

85.9%

DSCR

3.69

Est. annual revenue$49,184
Stays / year67
Property tax($800)
Insurance($563)
Utilities($3,000)
HOA($0)
Management($9,837)
Maintenance reserve($2,459)
Cleaning($6,023)
Net operating income$26,503
Down payment$22,500
Loan amount$90,000
Monthly payment (P&I)$598.77
Annual debt service($7,185)
Annual cash flow$19,318
Break-even occupancy20.6%

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
3 bedroom, 2 bath project house being SOLD AS IS. Home has good potential with some TLC.

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.