🌊 $132K Revenue on a $650K Lake Ozark STR That Sleeps 20
💰 ~20.3% gross rental yield + 7 bedrooms, 6,000+ sq ft, hot tub, bar, pool table, mini golf and major recent upgrades—all turnkey.
Alex Veytsman
August 26, 2026
🏡 $132K in Revenue on a $650K Lake Ozark STR That Sleeps 20
🌊 Lake Ozark, MO • $650K • $132K Gross Revenue • ~20.3% Gross Rental Yield • 7 Bedrooms • Sleeps 20 • Hot Tub • Bar • Pool Table • Indoor Mini Golf • Fully Furnished
📩 Interested?
💰 A 7-Bedroom STR Grossing $132K at a $650K Asking Price
Here's a revenue-to-price ratio that immediately got our attention.
Located in Lake Ozark, Missouri, 84 Arrowhead Beach Road is a massive 7-bedroom, 5-bathroom vacation rental capable of accommodating groups of up to 20.
From June 2025 through June 2026, it generated:
$132,000 in Gross Rental Revenue
The asking price?
$650,000
That works out to approximately:
20.3% Gross Revenue / Purchase Price
And you're not walking into a property that immediately needs a major overhaul. It's being offered fully furnished and turnkey, was renovated and redecorated within the past year, and has received major infrastructure improvements.
🏡 The Asset
84 Arrowhead Beach Rd, Lake Ozark, MO 65049
💰 Price: $650,000
💵 Gross Revenue: $132,000
June 2025 – June 2026
📊 Gross Revenue / Price: ~20.3%
📈 Price / Revenue: ~4.9x
🛏️ 7 Bedrooms
🚿 5 Bathrooms
📐 6,000+ Sq Ft
👥 Sleeps Up to 20
♨️ Hot Tub
🎱 Pool Table
⛳ Indoor Mini Golf / Putt-Putt
🍸 Bar
🛋️ Multiple Living Areas
🪑 Fully Furnished
🔑 Turnkey
That's a lot of house—and a lot of existing revenue—for a $650K acquisition price.
📊 Let's Talk About the Numbers
The property reportedly generated:
$132,000 in Gross Rental Revenue
between June 2025 and June 2026.
At the $650K asking price, that translates to approximately:
20.3% Gross Revenue / Purchase Price
Or:
~4.9x Gross Revenue
That's obviously not a 20.3% cap rate. Buyers need to underwrite management, taxes, insurance, utilities, maintenance, cleaning economics, platform fees and other expenses.
But for a proven STR, buying at under 5x historical gross revenue is a number that deserves a closer look.
👥 Built for the Large-Group STR Model
The physical layout is a major part of the investment thesis.
You have:
7 Bedrooms + 5 Bathrooms + Capacity for Up to 20 Guests
That allows the property to target the larger groups that simply can't fit into a typical three- or four-bedroom vacation rental.
And at more than 6,000 square feet, there's actual space for those guests once they're inside.
Multiple living areas give groups room to spread out rather than forcing 20 people into a single common area.
🎱 The Lower Level Is Basically an STR Amenity Zone
The property isn't relying on bedroom count alone.
The lower level is designed around entertainment, with:
♨️ Hot Tub
🍸 Bar
🎱 Pool Table
⛳ Mini Golf / Putt-Putt Course
For a large-group vacation rental, these are exactly the kinds of amenities that can help create a reason to book the property rather than simply giving guests somewhere to sleep.
And because they're already installed, the next owner isn't starting with a blank slate.
🔨 A Lot of the Heavy Lifting Has Already Been Done
Another part we like here: the seller has reportedly completed several meaningful improvements.
The property has:
🏠 New Roof
❄️ New A/C
🚿 New Plumbing
⚡ Significant Electrical Improvements
🛠️ Recent Renovation
🪑 Recent Redecoration
🍳 Stainless steel appliances and updated finishes
That doesn't eliminate the need for a thorough inspection, but it means a number of potentially expensive property components have already received attention.
And everything is being offered fully furnished.
📍 The Lake Ozark Location
The property sits just off Bagnell Dam Boulevard in Lake Ozark, providing convenient access to the area's restaurants, shopping, entertainment and attractions.
That's important for a property designed around groups of up to 20.
The house itself provides plenty to do—but guests can still easily get out and experience the destination.
📊 The Investment Story
Here's the quick version:
💰 Asking Price: $650,000
💵 Historical Gross Revenue: $132,000
📊 Gross Revenue / Price: ~20.3%
📈 Price / Revenue: ~4.9x
🛏️ 7 Bedrooms
👥 Sleeps Up to 20
📐 6,000+ Sq Ft
♨️ Hot Tub
🎱 Pool Table
⛳ Indoor Mini Golf
🍸 Bar
🔨 Major Recent Improvements
🛋️ Fully Furnished + Turnkey
The thesis isn't complicated: high historical gross revenue relative to the acquisition price, huge group capacity, and an entertainment-heavy STR setup that's already operational.
💸 Financing & Tax Angle
An existing STR with documented six-figure revenue may be worth evaluating with lenders that understand vacation-rental income.
Depending on the borrower and lender requirements, potential structures can include DSCR, conventional investment, portfolio, and other STR-focused financing.
🧾 Cost Segregation
Qualifying investors may also want to evaluate cost segregation after acquisition.
We partner with Segonomics, the lowest-priced cost segregation partner we've found, and Offer Sheet readers can get a further discount.
Offer Sheet Readers Get 20% Off
Use code:
OS20OFF
Members of Offer Sheet Pro can receive:
50% OFF
with studies as low as $1,749.
Offer Sheet Pro members can reply to the newsletter for the private 50% discount code.
Tax outcomes vary by investor, so buyers should discuss potential benefits with a qualified tax professional.
🏡 Need Help Finding Your Own STR?
We partner with a team that helps investors identify fully underwritten, data-backed STR opportunities based on their budget and investment goals.
They can help with market selection, revenue projections, property recommendations, design, amenity strategy, management, listing optimization, and pricing.
They typically require buyers to have around $150K available for the down payment, furnishing, design, and revenue-driving amenities.
To date, they've helped investors acquire 375+ properties generating $60M+ in rental revenue, with $25M+ in estimated tax savings.
🎯 Why This One Stands Out
💰 ~20.3% Gross Revenue / Price
$132K of historical gross revenue against a $650K asking price is the headline.
👥 Sleeps 20
Seven bedrooms and five bathrooms open the property up to a large-group guest profile.
🎱 Amenity Heavy
Hot tub, bar, pool table and indoor mini golf give guests plenty to do at the property itself.
🔨 Major Improvements Already Completed
A new roof, new A/C, new plumbing, electrical improvements and a recent renovation/redecoration are meaningful additions.
🔑 Turnkey
The home is being offered fully furnished and ready for continued vacation-rental use.
⚡ Bottom Line
$650K. $132K Gross Revenue. 7 Bedrooms. Sleeps 20.
The math is what gets this one onto our radar.
At the asking price, $132,000 in reported historical gross revenue represents approximately 20.3% of the purchase price, putting the property at only about 4.9x gross revenue.
Then you look at what you're actually buying: more than 6,000 square feet, seven bedrooms, five bathrooms, capacity for 20 guests, a hot tub, bar, pool table, mini golf, multiple living areas, and a fully furnished setup.
Add the new roof, new A/C, new plumbing, electrical improvements and recent renovation, and a lot of the heavy lifting has already been done.
For an investor hunting for a proven, large-group Lake Ozark STR with an unusually compelling revenue-to-price relationship, this one is worth digging into.
