← New analysisCompare properties →
ACTIVEmulti familyvia mls

22 Willow Court

Branson, MO, 65616

4 bd2 ba2,549 sqftBuilt 1975

List price

$355,000

22 Willow Court
Financial analysis

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

Monthly cash flow

$451

Cap rate

7.9%

Cash-on-cash

7.6%

DSCR

1.24

Est. annual revenue$58,218
Stays / year67
Property tax($1,779)
Insurance($1,775)
Utilities($3,000)
HOA($3,000)
Management($11,644)
Maintenance reserve($2,911)
Cleaning($6,023)
Net operating income$28,087
Down payment$71,000
Loan amount$284,000
Monthly payment (P&I)$1,889.46
Annual debt service($22,674)
Annual cash flow$5,413
Break-even occupancy47.1%

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
Positioned within the established lakefront community of Lakewood Estates, 22 Willow Court offers a refined take on low-maintenance luxury living. This newly renovated 4-bedroom, 2-bath patio home pairs elevated finishes with the kind of everyday lifestyle buyers quietly search for but rarely find.Thoughtfully redesigned, the home balances warmth and sophistication with light-filled living spaces, curated updates, and peaceful lake views that create a sense of retreat without sacrificing convenience. Mornings begin with quiet walks through the neighborhood, coffee overlooking the water, and the ease of a lock-and-leave lifestyle in one of Branson's most desirable communities.Residents of Lakewood Estates enjoy a quality of life centered around mature landscaping, established surroundings, and proximity to everything that matters -- just minutes from Branson Landing, fine dining, golf, marinas, and entertainment, while still feeling tucked away from the pace of town.For buyers seeking a sophisticated primary residence, second home, or executive-style retreat with lakeview appeal and effortless living, 22 Willow Court is the kind of property that deserves a closer look.

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.