← New analysisCompare properties →
ACTIVEsingle familyvia mls

127 Kachina Trail

Branson West, MO, 65737

3 bd4 ba2,651 sqftBuilt 1995

List price

$449,000

32-web-or-mls-DSC07380
Financial analysis

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

Monthly cash flow

-$430

Cap rate

5.2%

Cash-on-cash

-5.7%

DSCR

0.82

Est. annual revenue$49,184
Stays / year67
Property tax($1,899)
Insurance($2,245)
Utilities($3,000)
HOA($200)
Management($9,837)
Maintenance reserve($2,459)
Cleaning($6,023)
Net operating income$23,521
Down payment$89,800
Loan amount$359,200
Monthly payment (P&I)$2,389.77
Annual debt service($28,677)
Annual cash flow-$5,156
Break-even occupancy64.2%

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
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!!!

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.