← New analysisCompare properties →
ACTIVEsingle familyvia mls

42 Lilac Lane

Branson West, MO, 65737

4 bd4 ba3,907 sqftBuilt 2021

Listing courtesy of Murney Associates - Tri-Lakes · (417) 335-6222 · MLS# SOM60319310

List price

$1,280,000

$328/sqft

Listing description
Experience exceptional Lakefront living on Table Rock Lake in this beautifully crafted full-brick home, designed for comfort, efficiency, and effortless style. The no-step layout offers easy accessibility throughout.The open-concept floor plan connects the kitchen, dining, and great room--ideal for everyday living & entertaining. The great room features an electric fireplace with custom built-ins and crown molding, while the kitchen impresses with a large granite island, coffered ceiling, large pantry, premium finishes & ample workspace. The dining area adds architectural charm with an elegant barrel ceiling. The spacious primary suite offers a walk-in closet, dual-sink vanity, curbless shower, and slipper tub, plus direct access to a concrete storm shelter. Two additional bedrooms and a full bath with double vanity are conveniently located near the main living area. Enjoy year-round lake views from the all-season sunroom featuring reclaimed barn wood, Shiplap ceiling, French doors, Wet bar, and a custom masonry wood-burning fireplace. The main home features an attached 2 car garage with an epoxy-coated floor and lots of storage. 700 sq foot finished bonus room above the garage can serve as a 5th bedroom, crafting space or office. The detached building adds flexibility with a 2 car garage/shop and 798 sq ft Guest house/Mother-in-Law suite with full kitchen, 1 Bedroom, full bath, laundry & private deck. Property was built with Energy-efficiency in mind featuring spray foam insulation, solar power and mini-split systems. Additional upgrades include central vacuum, reverse osmosis, water softener, hot/cold exterior spigot, oversized driveway, raised garden beds, blueberry bushes, on a beautifully landscaped flat to gently sloping one-acre lot with a 12-zone Rain Bird irrigation system. Also available: 10x28 Boat Slip with lift & locker. ($75,000 additional) Community dock includes swim platform & fish cleaning station.
Financial analysis

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

Short-term rentals aren't permitted here, so this is underwritten as a long-term rental — monthly rent and vacancy instead of nightly rate and occupancy.

Monthly cash flow

-$5,793

Cap rate

1.0%

Cash-on-cash

-27.2%

DSCR

0.15

Est. annual revenue$26,010
Property tax($4,424)
Insurance($5,120)
Utilities($0)
HOA($850)
Management($2,081)
Maintenance reserve($1,301)
Total operating expenses($13,776)
Net operating income$12,235
Down payment$256,000
Loan amount$1,024,000
Monthly payment (P&I)$6,812.70
Annual debt service($81,752)
Annual cash flow-$69,518

Numbers don't work?

Leave your email and we'll alert you if the price on this listing drops.

Ask about this property

Answers are grounded in local Branson knowledge — and will say when something needs to be confirmed with Sydney.

AI investment score

A 0–100 score with strengths, risks, and investor-fit — grounded in local Branson knowledge — runs on demand.

Email me this analysis

Get this analysis in your inbox — the numbers, plus a link back to tweak the assumptions any time.

We'll only use your email to send this report and follow up about Branson investing. No spam.

Talk to a Branson STR expert

Sydney Shepherd can confirm subdivision rules, HOA restrictions, and realistic revenue for this property.

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.

The data relating to real estate for sale on this web page comes in part from the Internet Data Exchange (IDX) of the Southern Missouri Regional MLS, LLC, Inc. Real estate listings held by Brokerage firms other than Keller Williams Tri-Lakes are marked with the IDX logo and detailed information about them includes the name of the listing Brokers. The information being provided is for consumers' personal, noncommercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. The information being provided is not guaranteed, and all information should be verified by the consumer. Any representation that a web site contains all listings shall only mean that the website contains all listing available to the public through the IDX data feed. There may be other properties offered through a REALTOR® that have not been displayed on this site. © 2019 Southern Missouri Regional MLS, LLC. All rights reserved.

IDX & copyright information