← New analysisCompare properties →
ACTIVEcondovia mls

52 Timber Oaks Trail, Unit B

Branson, MO, 65616

4 bd4 ba1,846 sqftBuilt 2006

List price

$475,000

TimberOaksDrone-5-5
Financial analysis

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

Monthly cash flow

-$650

Cap rate

4.8%

Cash-on-cash

-8.2%

DSCR

0.74

Est. annual revenue$58,218
Stays / year67
Property tax($5,522)
Insurance($2,375)
Utilities($3,000)
HOA($4,200)
Management($11,644)
Maintenance reserve($2,911)
Cleaning($6,023)
Net operating income$22,544
Down payment$95,000
Loan amount$380,000
Monthly payment (P&I)$2,528.15
Annual debt service($30,338)
Annual cash flow-$7,794
Break-even occupancy66.4%

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
HIGHLY DESIRABLE BY THE WATER! This beautiful two-story home offers all the benefits of a nightly rental condo. With 4 bedrooms, each one has its own full bathroom. Home offers the perfect blend of comfort and recreation. Open gathering areas and easy lake access make it ideal for making lasting memories with family and friends. Spend your days boating, fishing, swimming, or simply soaking in the views. Whether you're looking for full-time living, vacation getaways, rental income, or a combination. This TURN-KEY checks all the boxes. Located near Indian Point Marina and minutes from Silver Dollar City. Not to mention, conveniently, one of the pools and hot tubs is in front of your place, and from the second-level balcony, you can enjoy some views of Table Rock Lake! TIME IS TICKING...THIS ONE IS PRICED TO SELL.

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.