← New analysisCompare properties →
ACTIVEsingle familyvia mls

702 Wilshire Drive

Branson, MO, 65616

4 bd3 ba3,108 sqftBuilt 2004

List price

$405,000

702 Wilshire Drive
Financial analysis

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

Monthly cash flow

$400

Cap rate

7.6%

Cash-on-cash

5.9%

DSCR

1.19

Est. annual revenue$58,218
Stays / year67
Property tax($1,952)
Insurance($2,025)
Utilities($3,000)
HOA($0)
Management($11,644)
Maintenance reserve($2,911)
Cleaning($6,023)
Net operating income$30,663
Down payment$81,000
Loan amount$324,000
Monthly payment (P&I)$2,155.58
Annual debt service($25,867)
Annual cash flow$4,796
Break-even occupancy48.0%

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
Original offering! First time ever on the market, this one-owner home is ready for its next chapter. Set on over half an acre in the Terrace View neighborhood, this pristine 4-bedroom, 3-bath home offers space and flexibility in all the right places. Cute curb appeal sets the stage, while the interior features open living and a large kitchen with modern appliances. The main living area offers plenty of room for entertaining, and the main-level primary suite adds convenience with dual walk-in closets. Downstairs, the lower-level family room provides space for movie nights, hobbies, or a second living area. Walk-out access leads to a shaded lower deck, spacious backyard, and outdoor storage shed, creating even more usable space inside and out. Outdoor living continues upstairs with a scenic deck overlooking mature trees and a wooded backdrop. Conveniently located near Cantwell Park, the Branson 76 Strip, Highway 65, and Cox Medical Center, this well-kept home combines everyday livability in one well-rounded package! Schedule your private showing today.

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.