ACTIVEsingle familyvia mls

35 Hilltop Lane

Branson, MO, 65616

4 bd3 ba2,384 sqftBuilt 1976

List price

$280,000

Financial analysis

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

Monthly cash flow

$1,181

Cap rate

11.5%

Cash-on-cash

25.3%

DSCR

1.79

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$58,218

Stays / year67

Property tax($703)

Insurance($1,400)

Utilities($3,000)

HOA($480)

Management($11,644)

Maintenance reserve($2,911)

Cleaning($6,023)

Net operating income$32,057

Down payment$56,000

Loan amount$224,000

Monthly payment (P&I)$1,490.28

Annual debt service($17,883)

Annual cash flow$14,174

Break-even occupancy34.3%

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

Are looking for an oasis on an expansive double lot close to Table Rock Lake? This is it! Home is perfect for entertaining after a day on the water. The main level features a spacious living room and completely renovated kitchen and dining area. You'll also find three bedrooms and one and a half bathrooms on this floor. The lower level is the true gem - complete with a wet bar and living area ideal for hosting bar night or relaxing with family. It also includes a large laundry room and a storage room with a water heater large enough to ensure you never run out of hot water. This level offers an additional bedroom and full bathroom that could easily become your master suite. Don't forget the shop, perfect for projects or ready to be finished as a potential fifth bedroom. This house is a must-see!

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.