← New analysisCompare properties →
ACTIVEsingle familyvia mls

158 Hill And Hollow Lane

Branson West, MO, 65737

3 bd3 ba1,020 sqftBuilt 1994

Listing courtesy of Keller Williams Tri-Lakes · (417) 336-4999 · MLS# SOM60335164

List price

$410,000

$402/sqft

Listing description
Lake views, outdoor entertaining space, and a hot tub waiting on the deck--this completely renovated home knows how to make an entrance. With three bedrooms, two and a half bathrooms, and a peaceful Branson West setting, it blends polished comfort with enough personality to keep things interesting.Sunlight pours through the interior, highlighting character-filled finishes and a vaulted, beamed ceiling that gives the main living area an airy sense of occasion. The refreshed spaces feel welcoming rather than fussy, making it easy to settle in from day one. Partial furnishings are included, with exclusions, so your moving list may be pleasantly shorter than expected.A bonus game room brings flexibility for movie nights, friendly competition, or the shuffleboard table rivalry nobody is willing to admit has become serious. Outdoors, the new deck offers a front-row seat to the Table Rock Lake water view, while the hot tub turns quiet evenings into a very convincing reason to stay home.The location keeps relaxation close without sacrificing convenience. Shopping and dining are about 15 minutes away, Port of Kimberling Marina and Kimberling City's eclectic charm are approximately fifteen minutes away, and Branson is about twenty minutes away. Rice Camp boat launch also provides a nearby route to outdoor recreation and days by the water.Newly listed and ready for its next chapter, this memorable lake-area retreat deserves more than a passing glance. Schedule your showing and discover why home feels a little more fun here.Garage has partially been converted to game room.
Financial analysis

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

Monthly cash flow

-$301

Cap rate

5.5%

Cash-on-cash

-4.4%

DSCR

0.86

Est. annual revenue$49,406
Stays / year58
Property tax($2,204)
Insurance($2,050)
Utilities($3,000)
Electricity($120)
Water($25)
Sewer($20)
Trash($25)
Internet / cable($60)
HOA($0)
Management($9,881)
Maintenance reserve($2,470)
Cleaning($5,256)
Lodging / tourism tax($1,976)
Total operating expenses($26,837)
Net operating income$22,569
Down payment$82,000
Loan amount$328,000
Monthly payment (P&I)$2,182.19
Annual debt service($26,186)
Annual cash flow-$3,617
Break-even occupancy53.8%

Numbers don't work?

Leave your email and we'll alert you if the price on this listing drops.

Ask about this property

Answers are grounded in local Branson knowledge — and will say when something needs to be confirmed with Sydney.

AI investment score

A 0–100 score with strengths, risks, and investor-fit — grounded in local Branson knowledge — runs on demand.

Email me this analysis

Get this analysis in your inbox — the numbers, plus a link back to tweak the assumptions any time.

We'll only use your email to send this report and follow up about Branson investing. No spam.

Talk to a Branson STR expert

Sydney Shepherd can confirm subdivision rules, HOA restrictions, and realistic revenue for this property.

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.

The data relating to real estate for sale on this web page comes in part from the Internet Data Exchange (IDX) of the Southern Missouri Regional MLS, LLC, Inc. Real estate listings held by Brokerage firms other than Keller Williams Tri-Lakes are marked with the IDX logo and detailed information about them includes the name of the listing Brokers. The information being provided is for consumers' personal, noncommercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. The information being provided is not guaranteed, and all information should be verified by the consumer. Any representation that a web site contains all listings shall only mean that the website contains all listing available to the public through the IDX data feed. There may be other properties offered through a REALTOR® that have not been displayed on this site. © 2019 Southern Missouri Regional MLS, LLC. All rights reserved.

IDX & copyright information