← New analysisCompare properties →
ACTIVEsingle familyvia mls

520 Parnell Drive

Branson, MO, 65616

4 bd4 ba3,150 sqftBuilt 1966

Listing courtesy of Murney Associates - Primrose · (417) 823-2300 · MLS# SOM60330276

List price

$1,000,000

$317/sqft

Listing description
Welcome to 520 Parnell Drive, a remarkable waterfront estate where iconic Mid-Century Modern architecture meets one of Branson's most unique settings. Designed by nationally recognized architect Richard P. Stahl and built for the Parnell family, this historic home offers an extraordinary opportunity to own a piece of local history while creating your own legacy. Set on 1.54 acres across four lots, the property offers privacy, mature trees, panoramic water views, a private shoreline, and the rare opportunity to own a covered two stall dock on Roark Creek with direct access to Lake Taneycomo. The private circle drive provides ample parking for hosting - which this home was designed for! Inside the home, expansive windows invite the outdoors in, while multiple living areas, original architectural details, clean lines, and a flexible floor plan provide endless possibilities. The candy-colored bathrooms alone are a treat for anyone with an eye for design and an appreciation for originality! A private 681 square foot apartment is ideal for guests, multigenerational living, or a caretaker's suite. Located just minutes from Branson Landing, downtown Branson, shopping, dining, walking trails, and medical facilities, this property combines peaceful waterfront living with exceptional convenience. Whether you choose to preserve its architectural character or thoughtfully update it for modern living, opportunities like this are exceptionally limited!
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

-$4,504

Cap rate

1.0%

Cash-on-cash

-27.0%

DSCR

0.15

Est. annual revenue$27,379
Property tax($10,000)
Insurance($4,000)
Utilities($0)
HOA($0)
Management($2,190)
Maintenance reserve($1,369)
Total operating expenses($17,559)
Net operating income$9,820
Down payment$200,000
Loan amount$800,000
Monthly payment (P&I)$5,322.42
Annual debt service($63,869)
Annual cash flow-$54,049

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