← New analysisCompare properties →
ACTIVEsingle familyvia mls

567 Austin Place

Branson West, MO, 65737

5 bd4 ba3,127 sqftBuilt 1997

Listing courtesy of Keller Williams Tri-Lakes · (417) 336-4999 · MLS# SOM60330072

List price

$575,000

$184/sqft

Listing description
Table Rock Lake living designed for multi-generational flexibility, entertaining & room for everyone, complete w/two full kitchens, multiple living areas & a peaceful wooded setting that blurs indoor & outdoor living. Nestled among mature shade trees, this 5BR/3.5BA home welcomes you w/a landscaped front entry, extra-long driveway for guest parking & community amenities including a swimming pool, clubhouse, tennis & basketball courts, playground, community water & sewer. Lake life is always close by w/ community lake access area just a short golf cart ride away to cast a line, launch a kayak or enjoy the water, plus a nearby boat ramp & 3rd-party boat slip options min away (add$). Inside, a light, neutral paint palette creates the perfect canvas for your style, while abundant windows fill the home w/natural light. The main level features timeless hardwood flooring, a spacious living room w/wood-burning fireplace, formal dining area & oversized kitchen w/abundant cabinetry, generous workspace & appliances included. The private owner's suite offers a jetted soaking tub, walk-in shower & spacious walk-in closet, while two additional bedrooms share a Jack & Jill bath & a large laundry room adds convenience. The walkout lower level offers exceptional flexibility w/a second full kitchen, family room, dining area, private bedroom & bath, laundry hookups, plus 5th bedroom (non confirming-no window) or great fitness, hobby or media space. Step outside to the covered back deck or lower-level covered patio overlooking the peaceful backyard, where a stone pathway leads to an outdoor gathering/fire pit area for evenings under the stars, roasting marshmallows & watching fireflies dance. A workshop/storage building adds function. Conveniently located near Kimberling City, Branson West, Silver Dollar City, StoneBridge Golf Club, marinas, shopping, dining & Branson entertainment, this Ozarks retreat offers the space, setting & lake-close lifestyle to enjoy for generations.
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

-$1,608

Cap rate

3.0%

Cash-on-cash

-16.8%

DSCR

0.47

Est. annual revenue$30,945
Property tax($5,750)
Insurance($2,300)
Utilities($0)
HOA($1,440)
Management($2,476)
Maintenance reserve($1,547)
Total operating expenses($13,513)
Net operating income$17,432
Down payment$115,000
Loan amount$460,000
Monthly payment (P&I)$3,060.39
Annual debt service($36,725)
Annual cash flow-$19,292

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