ACTIVEsingle familyvia mls

231 Grand Summit Pt

Branson, MO, 65616

5 bd6 ba7,144 sqftBuilt 2005

List price

$2,190,000

Financial analysis

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

Monthly cash flow

-$10,017

Cap rate

0.9%

Cash-on-cash

-27.4%

DSCR

0.14

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$67,251

Stays / year67

Property tax($9,117)

Insurance($10,950)

Utilities($3,000)

HOA($1,680)

Management($13,450)

Maintenance reserve($3,363)

Cleaning($6,023)

Net operating income$19,669

Down payment$438,000

Loan amount$1,752,000

Monthly payment (P&I)$11,656.10

Annual debt service($139,873)

Annual cash flow-$120,204

Break-even occupancy203.8%

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

Lakefront - Gated - In-Ground Pool. It doesn't get much better than this! Custom built home with meticulous detail to quality and craftsmanship with private dock included. Features 5 bedrooms, 6 baths, fitness room, office, eat-in kitchen, 2 living rooms, custom bar, entertainment room, concrete aggregate drive, gated, beautifully landscaped patio and pool, concrete golf path to the lake, & gazebo on lakefront by private 2 stall dock. Over 7,000 square feet! Furniture can be negotiated. Located in the heart of Branson, this home sits on 11+ private acres with Lake Taneycomo shoreline. Must See!

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.