ACTIVEsingle familyvia mls

1511 State Highway U

Protem, MO, 65733

3 bd1 ba1,513 sqftBuilt 1998

List price

$359,900

Financial analysis

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

Monthly cash flow

$189

Cap rate

7.0%

Cash-on-cash

3.2%

DSCR

1.10

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$49,184

Stays / year67

Property tax($807)

Insurance($1,800)

Utilities($3,000)

HOA($0)

Management($9,837)

Maintenance reserve($2,459)

Cleaning($6,023)

Net operating income$25,259

Down payment$71,980

Loan amount$287,920

Monthly payment (P&I)$1,915.54

Annual debt service($22,986)

Annual cash flow$2,272

Break-even occupancy50.9%

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

Country Charm!!! 3 Bedroom 1 Bath conveniently located on 19 acres M/L on State Highway U. Detached Garage/Shop!!! Not far from area amenities for hunting and fishing! Drive to Peels Ferry! Theodosia! Bull Shoals Lake!! Sip Tea, Lemonade or enjoy your morning Coffee on the front porch while watching wildlife! Want some chickens? a horse? Come on Down!! Lovely Setting! Don't Miss This One!!

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.