ACTIVEcondovia mls

316 Summer Drive

Branson, MO, 65616

2 bd2 ba1,353 sqftBuilt 2006

Listing courtesy of Branson USA Realty, LLC · (417) 334-8962 · MLS# SOM60315226

List price

$299,000

$221/sqft

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.)

Financial analysis

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

Monthly cash flow

-$1,282

Cap rate

1.2%

Cash-on-cash

-25.7%

DSCR

0.19

Purchase price

Down payment %

Interest rate %

Renovation budget

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Lodging tax %

Est. annual revenue$28,207

Stays / year58

Property tax($2,506)

Insurance($1,495)

Utilities($2,700)

Electricity($120)

Water($25)

Sewer($20)

Trashin HOA dues

Internet / cable($60)

HOA($4,356)

Management($5,641)

Maintenance reserve($1,410)

Cleaning($5,256)

Lodging / tourism tax($1,128)

Total operating expenses($24,493)

Net operating income$3,714

Down payment$59,800

Loan amount$239,200

Monthly payment (P&I)$1,591.40

Annual debt service($19,097)

Annual cash flow-$15,382

Break-even occupancy98.0%

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.