← New analysisCompare properties →
ACTIVEsingle familyvia mls

700 El Monte Road

Branson, MO, 65616

1 bd1 ba545 sqftBuilt 2020

List price

$539,000

700 El Monte Rd
Financial analysis

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

Monthly cash flow

-$2,049

Cap rate

1.8%

Cash-on-cash

-22.8%

DSCR

0.29

Est. annual revenue$31,116
Stays / year67
Property tax($1,787)
Insurance($2,695)
Utilities($3,000)
HOA($0)
Management($6,223)
Maintenance reserve($1,556)
Cleaning($6,023)
Net operating income$9,833
Down payment$107,800
Loan amount$431,200
Monthly payment (P&I)$2,868.78
Annual debt service($34,425)
Annual cash flow-$24,592
Break-even occupancy133.1%

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
52+ acres in the heart of Branson, already approved for an additional tiny home! The existing tiny home is fully furnished, turnkey, and currently operating as a successful vacation rental, allowing you to start earning immediately while expanding your vision. The land is what makes this special: a crystal-clear spring-fed pond, wet weather creek, walking trails, fire pit, and an outdoor wood-burning fireplace for those perfect Ozark evenings. Add another rental, build your dream home overlooking the water, or create a private retreat. Bonus: storage container already on site.

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.