← New analysisCompare properties →
ACTIVEsingle familyvia mls

48 King Circle

Branson, MO, 65616

4 bd5 ba7,090 sqftBuilt 2008

List price

$1,299,900

Financial analysis

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

Monthly cash flow

-$5,034

Cap rate

1.7%

Cash-on-cash

-23.2%

DSCR

0.27

Est. annual revenue$58,218
Stays / year67
Property tax($3,200)
Insurance($6,500)
Utilities($3,000)
Electricity($120)
Water($25)
Sewer($20)
Trash($25)
Internet / cable($60)
HOA($0)
Management($11,644)
Maintenance reserve($2,911)
Cleaning($6,023)
Lodging / tourism tax($2,329)
Net operating income$22,612
Down payment$259,980
Loan amount$1,039,920
Monthly payment (P&I)$6,918.61
Annual debt service($83,023)
Annual cash flow-$60,411
Break-even occupancy149.1%

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
Luxury Castle Estate | High-Capacity Vacation Rental InvestmentAn exceptional opportunity to acquire one of the most unique vacation rental properties in the region--a custom-built castle estate approved for nightly rental use and designed to accommodate up to 36 overnight guests.Purpose-built to stand out in a crowded short-term rental market, this destination property combines luxury amenities, unforgettable architecture, and large-group accommodations that drive premium nightly rates and repeat bookings.Investment Highlights ● Grandfathered in nightly rental property ● Accommodates up to 36 overnight guests ● Spectacular lake views ● Custom castle construction unlike anything else on the market ● Short walk to public boat launch and close to swimming beach ● Indoor gymnasium ● Private movie theater ● Authentic turn-of-the-century English pub imported from Europe ● Backyard designed and ready for a private pool installation ● Large gathering spaces ideal for family reunions, corporate retreats, weddings, church groups, and special events .A Significant Cost AdvantageUnlike many nightly-rental communities that burden owners with substantial carrying costs, this property offers a major financial advantage: ● Property taxes under $3,000 annually ● No HOA fees ● Potential savings compared to some vacation-rental villages where HOA dues can exceed $1,300 per month and annual property taxes can approach $12,000 per yearLower operating expenses can translate into stronger cash flow and improved long-term investment performance.Fully Turnkey OperationThe property is offered completely furnished and guest-ready, including: ● All furniture ● Custom wall coverings ● Original hand-painted pop-art installations ● Newly landscaped front yard

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.