← New analysisCompare properties →
ACTIVEsingle familyvia mls

110 Dickens Circle

Forsyth, MO, 65653

3 bd2 ba1,200 sqftBuilt 1995

List price

$270,000

heading
Financial analysis

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

Monthly cash flow

$708

Cap rate

9.5%

Cash-on-cash

15.7%

DSCR

1.49

Est. annual revenue$49,184
Stays / year67
Property tax($774)
Insurance($1,350)
Utilities($3,000)
HOA($0)
Management($9,837)
Maintenance reserve($2,459)
Cleaning($6,023)
Net operating income$25,741
Down payment$54,000
Loan amount$216,000
Monthly payment (P&I)$1,437.05
Annual debt service($17,245)
Annual cash flow$8,496
Break-even occupancy39.9%

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
STUNNING MOVE-IN READY on Spacious Corner Lot! Welcome to this beautiful, cozy, and pristine 3-bedroom, 2-bathroom home that truly has it all. Designed with comfort and convenience in mind, this home features a desirable open floor plan that seamlessly connects the kitchen and living room perfect for entertaining or relaxing with family. The Stove, Dishwasher and Refrigerator are only a year old.The spacious master bedroom easily accommodates a king-size with plenty of room to spare, while all bedrooms include large walk-in closets for ample storage. you'll also love the utility, hallway and laundry room, offering even more storage space to keep everything organized. Step outside and enjoy the thoughtfully designed outdoor spaces. The fully fenced backyard is ideal for dogs, while the charming patio and gazebo creates the perfect setting for outdoor gatherings. beyond the 2-car carport, you'll find an additional yard area ready for your dream garden. Situated on a large, beautiful, landscaped corner lot, thus property boasts a big front yard shaded by mature trees-adding both curb appeal and comfort. A Finished 1 oversized-car garage provides even more functionality and storage. This home is truly move-in ready and offers the perfect blend of style, space, and practicality. The roof is only 6 years old, HVAC is 3 years old, Flooring is 6 years old. Approximately Two and a half boxes of flooring to go with the home.Don't Miss Out-this won't last long! Schedule your showing today!

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.