← New analysisCompare properties →
ACTIVEcondovia mls

316 Summer Drive

Branson, MO, 65616

2 bd2 ba1,353 sqftBuilt 2006

List price

$299,000

316 Summer Drive Branson MO
Financial analysis

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

Monthly cash flow

-$167

Cap rate

5.7%

Cash-on-cash

-3.4%

DSCR

0.89

Est. annual revenue$40,150
Stays / year67
Property tax($2,506)
Insurance($1,495)
Utilities($3,000)
HOA($0)
Management($8,030)
Maintenance reserve($2,008)
Cleaning($6,023)
Net operating income$17,089
Down payment$59,800
Loan amount$239,200
Monthly payment (P&I)$1,591.40
Annual debt service($19,097)
Annual cash flow-$2,008
Break-even occupancy59.6%

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
316 Summer Drive, Branson MO 65616, Screened Porch 2 bed 2 bath 1,353 square foot walk-in, Cabin at The Cabins at Grand Mountain is the perfect rustic getaway nestled in the heart of Branson! Imagine waking up to the sweet songs of birds and falling asleep in a cozy cabin. In between, venture out to enjoy all Branson has to offer. Your cabin is located right next to Tanger Outlet Mall, and a short distance to The Strip, shows, attractions, Branson Landing, restaurants, adventure parks, shopping, and all Branson has to offer! After a full day of Branson fun, go back to your turnkey, fully furnished 2 bedroom, 2 bath cabin, grab your towel and take the short walk across the street to the outdoor pool! The sellers have enjoyed this cabin with friends and family, and are ready to pass this lovely property on to the next owners. Whether you're a seasoned investor looking to diversify your portfolio or a family seeking a vacation home to create lifelong memories, The Cabins at Grand Mountain is the perfect opportunity. Enjoy this 2 story cabin as a vacation home with friends and family, or leave it in the Thousand Hills Vacations Rental Program for guests to enjoy Branson stays while relaxing in the cozy living room in front of the fireplace, enjoying meals and gametime at the large dining room table, coffee on the screened porch and the convenience of a full kitchen, and washer and dryer. The HVAC was replaced in 2023, cutting monthly electric bills by more than half, and new carpet installed within the last 2 years. This authentic 2 story log cabin boasts beautiful rustic touches in the decor and hewn log accents that you would expect in a true cabin experience. You have to see this beauty for yourself. (Vacation rental license required in the City of Branson.)

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.