← New analysisCompare properties →
ACTIVEsingle familyvia mls

117 Olympic Drive

Branson, MO, 65616

4 bd5 ba5,272 sqftBuilt 2015

Listing courtesy of EXP Realty, LLC. · (816) 982-5990 · MLS# SOM60333110

List price

$1,200,000

$228/sqft

Listing description
Custom built with every detail in mind, this stunning home in Branson Hills Estates is truly one of a kind. Four spacious bedrooms each feature their own full bathroom, offering privacy and comfort for family and guests alike. The chef's kitchen is a showstopper, complete with three ovens, an oversized gas cooktop, and a large pantry with built-in docking for small appliances. A separate coffee bar and additional pantry area, both finished with granite countertops, add even more everyday convenience.Throughout the home, beautiful European oak hardwood floors, custom built-ins, and a formal dining area create a warm, elevated feel. Retreat to the large study/den, complete with its own fireplace and coffered ceiling, for a quiet space to relax. Upstairs, a second primary suite offers a full bath and a private balcony overlooking the park-like backyard setting. ''Currently being used as a gym''. A bonus room upstairs adapts to fit your lifestyle -- media room, home gym, or hobby space -- while a large unfinished area, already heated and cooled, offers exciting potential for future expansion. Oversized windows throughout flood the home with natural light, and the great room opens seamlessly onto the patio, perfect for effortless indoor-outdoor entertaining.Set on approximately three-quarters of an acre and fully fenced for privacy, the backyard is an entertainer's dream, featuring beautiful water features, an outdoor kitchen, a large covered patio, and a dual-sided wood-burning fireplace (plumbed for gas logs if preferred). Branson Hills Estates offers an array of resort-style amenities, including a beautiful clubhouse, tennis courts, swimming pool, and putting green -- all just minutes from shopping, restaurants, and top-rated schools.
Financial analysis

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

Short-term rentals aren't permitted here, so this is underwritten as a long-term rental — monthly rent and vacancy instead of nightly rate and occupancy.

Monthly cash flow

-$5,816

Cap rate

0.6%

Cash-on-cash

-29.1%

DSCR

0.09

Est. annual revenue$27,379
Property tax($10,265)
Insurance($4,800)
Utilities($0)
HOA($1,900)
Management($2,190)
Maintenance reserve($1,369)
Total operating expenses($20,524)
Net operating income$6,855
Down payment$240,000
Loan amount$960,000
Monthly payment (P&I)$6,386.90
Annual debt service($76,643)
Annual cash flow-$69,788

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