ACTIVEsingle familyvia mls

Lot 8 Welkom Drive

Branson, MO, 65616

5 bd4 ba4,664 sqftBuilt 2027

Listing courtesy of Sunset Realty Services Inc. · (417) 336-3780 · MLS# SOM60326282

List price

$1,200,000

$257/sqft

Listing description

Welcome to The Patriotic Resort, a master-planned luxury community just outside Branson, Missouri. This stunning 5-bedroom, 3.5-bathroom home offers 4,664 square feet of thoughtfully designed living space, blending comfort, style, and functionality. Enjoy peaceful Ozark beauty, premium construction standards, and a clear ownership path designed for both personal lifestyle and long-term value.Adding to its appeal, properties within The Patriotic Resort are approved for vacation rentals, creating an exceptional opportunity for owners seeking both personal enjoyment and investment potential. Whether you're looking for a luxury vacation retreat, a full-time residence, or an income-producing property, this community offers the flexibility to fit your goals while benefiting from Branson's thriving tourism market.DeJager Construction & Log Homes, the build partner for The Patriotic Resort, brings more than 40 years of Ozarks construction experience with a family-operated, hands-on approach focused on craftsmanship, efficiency, and quality.Acquiring your luxury estate should feel as effortless as living in it. With phased development pods, flexible lot sizing, and clear next steps, you can move forward with confidence and secure the right property before premium opportunities are gone. You won't want to miss this opportunity!

Financial analysis

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

Monthly cash flow

-$3,142

Cap rate

3.3%

Cash-on-cash

-15.7%

DSCR

0.51

Purchase price

Down payment %

Interest rate %

Renovation budget

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Lodging tax %

Est. annual revenue$94,783

Stays / year58

Property tax($12,000)

Insurance($6,000)

Utilities($2,700)

Electricity($120)

Water($25)

Sewer($20)

Trashin HOA dues

Internet / cable($60)

HOA($2,400)

Management($18,957)

Maintenance reserve($4,739)

Cleaning($5,256)

Lodging / tourism tax($3,791)

Total operating expenses($55,843)

Net operating income$38,940

Down payment$240,000

Loan amount$960,000

Monthly payment (P&I)$6,386.90

Annual debt service($76,643)

Annual cash flow-$37,703

Break-even occupancy77.2%

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.