← New analysisCompare properties →
ACTIVEsingle familyvia mls

42 Hill And Hollow Lane

Branson West, MO, 65737

3 bd3 ba2,076 sqftBuilt 2011

Listing courtesy of Table Rock Sunset Properties · (417) 597-4148 · MLS# SOM60336869

Call Text

List price

$574,700

$277/sqft

Listing description
Awesome Year 'round Table Rock Lake and mountain Views from this 3/2 home on 2.01 acres. DID I SAY LAKEVIEW - OUTSTANDING!!! Home has been completely remodeled exterior and interior with NEW everywhere along with a recently paved drive with lots of parking. New heavy duty insulated vinly siding with quality stucco front., new roof, new Anderson Window & patio doors, new kitchen, new HVAC, New water filertration system, new kitchen appliances, new security system, & more. Small subdivision of only 3 houses with limited restrictions and no HOA fees. Home sits on 2 acres with room to enjoy. Adjoining full size lake view lot included in price, could be sold or kept for privacy. 2 Car garage has beautiful epoxy floor and room for work area. Comfortable, Neat, feels new, lakeview, privacy, easy access, can all be yours. Boat slip available $$$. Be sure to watch video or call an agent to view home today. Easy to see.
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

-$2,201

Cap rate

1.8%

Cash-on-cash

-23.0%

DSCR

0.28

Est. annual revenue$21,086
Property tax($5,747)
Insurance($2,299)
Utilities($0)
HOA($0)
Management($1,687)
Maintenance reserve($1,054)
Total operating expenses($10,787)
Net operating income$10,299
Down payment$114,940
Loan amount$459,760
Monthly payment (P&I)$3,058.79
Annual debt service($36,706)
Annual cash flow-$26,406

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.

Call

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