← New analysisCompare properties →
ACTIVEsingle familyvia mls

42 Lilac Lane

Branson West, MO, 65737

4 bd4 ba3,907 sqftBuilt 2021

List price

$1,280,000

Brick w/ Stone Accents
Financial analysis

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

Monthly cash flow

-$4,899

Cap rate

1.8%

Cash-on-cash

-23.0%

DSCR

0.28

Est. annual revenue$58,218
Stays / year67
Property tax($4,424)
Insurance($6,400)
Utilities($3,000)
HOA($850)
Management($11,644)
Maintenance reserve($2,911)
Cleaning($6,023)
Net operating income$22,966
Down payment$256,000
Loan amount$1,024,000
Monthly payment (P&I)$6,812.70
Annual debt service($81,752)
Annual cash flow-$58,786
Break-even occupancy140.9%

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
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 & crown molding, while the kitchen impresses with a large granite island, coffered ceiling, large pantry, premium finishes, and 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.

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.