← New analysisCompare properties →
ACTIVEmulti familyvia mls

161 Woodland Drive N

Branson, MO, 65616

3 bd2 ba1,230 sqftBuilt 2003

List price

$255,000

161 Woodland Dr
Financial analysis

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

Monthly cash flow

$767

Cap rate

10.0%

Cash-on-cash

18.1%

DSCR

1.57

Est. annual revenue$49,184
Stays / year67
Property tax($1,096)
Insurance($1,275)
Utilities($3,000)
HOA($0)
Management($9,837)
Maintenance reserve($2,459)
Cleaning($6,023)
Net operating income$25,494
Down payment$51,000
Loan amount$204,000
Monthly payment (P&I)$1,357.22
Annual debt service($16,287)
Annual cash flow$9,207
Break-even occupancy38.6%

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
MOVE IN READY - this property has been almost completely remodeled! This low maintenance home is 3 bedrooms, 2 full baths, 1230 sq ft with a 2 car garage, with all appliances included. The home has had all new flooring, paint, trim, light fixtures, new sliding glass door, completely new bathroom fixtures and so much more. This is a corner lot. The location is great - close in to all the shopping and shows right in Branson but out of the mainstream traffic. It's a close drive for boating on Table Rock Lake or fishing on Taneycomo. Property is easy to view - don't miss out as it's priced to sell!

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.