← New analysisCompare properties →
ACTIVEsingle familyvia mls

87 Westwood Drive

Branson, MO, 65616

4 bd3 ba3,577 sqftBuilt 1992

List price

$599,900

Financial analysis

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

Monthly cash flow

-$797

Cap rate

4.8%

Cash-on-cash

-8.0%

DSCR

0.75

Est. annual revenue$58,218
Stays / year67
Property tax($2,891)
Insurance($3,000)
Utilities($3,000)
HOA($0)
Management($11,644)
Maintenance reserve($2,911)
Cleaning($6,023)
Net operating income$28,750
Down payment$119,980
Loan amount$479,920
Monthly payment (P&I)$3,192.92
Annual debt service($38,315)
Annual cash flow-$9,565
Break-even occupancy69.0%

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
Nestled in one of Branson's most desired neighborhoods, this exceptional all-brick estate sits quietly at the end of a cul-de-sac, offering privacy, elegance & superior craftsmanship across 4,120sq ft of beautifully designed living space. This 4-bedroom, 3-bathroom home stands out as one of the most elite homes in the neighborhood. The impressive curb appeal begins with an oversized stamped concrete driveway, new garage doors & manicured grounds, complemented by over $50,000 in professional landscaping. The outdoor space is extraordinary, featuring a double-level terraced backyard with retaining walls, irrigation system in the front & back & a private setting perfect for entertaining. Enjoy outdoor living on the two-tier deck partially covered & partially open or the lower level patio. Inside, the home offers 2 spacious living areas, a formal dining room & stunning architectural details, including beautiful wood flooring, archways & a striking wood ceiling on the upper level. 2 fireplaces add warmth & character, 1 is a new Kiln fireplace. The kitchen is functional & impressive with a large two-tier island with granite counters, farmhouse sink, canopy range hood & trash compactor, ideal for entertaining or everyday living. The primary suite provides a private retreat with direct deck access, walk-in closet & spa like bath featuring a tiled rain shower & private commode. The lower level is designed for entertaining with a full wall-to-wall wet bar with custom cabinetry, sink & refrigerator, plus a bonus craft room. This level could easily function as mother-in-law quarters & includes a 543sq ft John Deere/storage area. Additional highlights 2-year-old HVAC system, new fencing, RV electric hookup in the garage, water softener, central vacuum setup & additional 12-inch blown insulation throughout the home & garage. Homes of this caliber rarely come available in Branson, offering the perfect balance of luxury, privacy & quality.

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.