ACTIVEsingle familyvia mls

2016 Timberlake Road

Branson, MO, 65616

5 bd4 ba3,908 sqftBuilt 1998

List price

$539,900

Financial analysis

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

Monthly cash flow

$100

Cap rate

6.6%

Cash-on-cash

1.1%

DSCR

1.03

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$67,251

Stays / year67

Property tax($3,037)

Insurance($2,700)

Utilities($3,000)

HOA($0)

Management($13,450)

Maintenance reserve($3,363)

Cleaning($6,023)

Net operating income$35,680

Down payment$107,980

Loan amount$431,920

Monthly payment (P&I)$2,873.57

Annual debt service($34,483)

Annual cash flow$1,197

Break-even occupancy53.5%

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

Located just 7 minutes from downtown Branson this Amish custom built home is tucked away on a secluded 1.37 acre tract. Enjoy the native whitetail deer and other Ozark's wildlife that call the wooded surroundings home. The residence features a 17 foot great room overlooking the pool, native oak hard wood flooring on the main level except for bedrooms and bath. The main level has 3 bedrooms and 2.5 baths with walk in shower and jetted tub, formal dining room and spacious kitchen. The lower level features a 543 square foot family room with custom Italian tile, 2 bedrooms, a pool changing room, and walk in shower and a full kitchen. There is a Lazy L inground heated pool that needs some wall work and new liner. Front and side yards are fenced for pets.

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.