← New analysisCompare properties →
ACTIVEsingle familyvia mls

Lot 1 Thorn Ridge Road

Reeds Spring, MO, 65737

1 bd1 ba743 sqftBuilt 2026

List price

$187,900

Contemporary Cabin A700 [2023] Kitchen 6
Financial analysis

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

Monthly cash flow

-$117

Cap rate

5.6%

Cash-on-cash

-3.7%

DSCR

0.88

Est. annual revenue$31,116
Stays / year67
Property tax($1,879)
Insurance($940)
Utilities($3,000)
HOA($900)
Management($6,223)
Maintenance reserve($1,556)
Cleaning($6,023)
Net operating income$10,596
Down payment$37,580
Loan amount$150,320
Monthly payment (P&I)$1,000.08
Annual debt service($12,001)
Annual cash flow-$1,405
Break-even occupancy59.5%

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
Your chance to own a brand-new home in Reeds Spring on a lot you own!! Beautiful finishes throughout! There are 6 different models ranging from 1-4 bedrooms to choose from (Prices vary). Come pick out your colors, cabinets, countertops and flooring. Upgrades available at an additional cost. All homes come with a carport.** This is NOT a mobile home. This is a modular home. permanently affixed on a concrete foundation!! **

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.