← New analysisCompare properties →
ACTIVEsingle familyvia mls

127 Kachina Trail

Branson West, MO, 65737

3 bd4 ba2,651 sqftBuilt 1995

Listing courtesy of Table Rock Sunset Properties · (417) 597-4148 · MLS# SOM60321863

List price

$449,000

$169/sqft

Listing description
AN AWESOME & UNIQUE METAL LOG-SIDED HOME SITTING ON 1.35+/- acres NESTLED IN THE TREES & WITH A TERRIFIC LAKEVIEW! This 3BR/4BA home with detached 21X28 two-story building previously a woodworking shop. w/room to store your boat has it all. New HVAC installed August 2025. HOME with a Boat slip Available to purchase. Walk- in entry with a walk-in sunroom for viewing nature & step inside home with a massive ceiling to floor fireplace in the living room meant for entertainment w/sliding doors to the decks both opened & covered for viewing the lake & entertaining. One end of Living Room is opened to a dining area with windows to the back & it is just off a huge kitchen w/ample cabinets w/all appliances to stay, a large walk-in pantry, a separate utility room w/ deep sink & off LR is a1/2 half bath. The Master BR offers spacious room w/enough room for a sitting area or small office in the Bedroom. The Master BA has double sinks, a walk-in shower & steps up to the jetted tub. Side door off kitchen is a closed deck & door to the 2-car detached garage wi/pull down ladder & storage. Going upstairs at the house find 2 nice sized Guest BR's & Jack & Jill BA in-between along w/an area for entertainment for your guest to relax overlooking the living room. In the Lower level find the large family room w/the pellet free-standing Fireplace w/great area designed for your office & another 1/2 bath. Step out the door onto a walkway to the detached 21X 28 building w/the top floor perviously been used as a wood-working shop & the lower level is a 2- car garage or place to store your boat or anything else. . Oh the Decks...well check out the views from the main level covered or uncovered decks & choose your spot for viewing Table Rock Lake. And, to get on Table Rock Lake just know there is a 10X24 Boat slip available for $$$ is just a hop (minutes) away. Home warranty on this house ready for the next Lake Owner!!!
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

-$1,186

Cap rate

3.2%

Cash-on-cash

-15.8%

DSCR

0.50

Est. annual revenue$21,086
Property tax($1,899)
Insurance($1,796)
Utilities($0)
HOA($200)
Management($1,687)
Maintenance reserve($1,054)
Total operating expenses($6,636)
Net operating income$14,450
Down payment$89,800
Loan amount$359,200
Monthly payment (P&I)$2,389.77
Annual debt service($28,677)
Annual cash flow-$14,227

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