← New analysisCompare properties →
ACTIVEsingle familyvia mls

270 Chateau Cove Drive

Branson, MO, 65616

10 bd9 ba4,925 sqftBuilt 2018

Listing courtesy of Epique Realty · (888) 893-3537 · MLS# SOM60333989

List price

$1,155,000

$235/sqft

Listing description
Welcome to Stillwater at Chateau Cove, a 3-story luxury fully furnished vacation home nestled on the shores of Table Rock Lake. This spacious lodge caters to large groups and features a fun game room, free access to the large community indoor and outdoor pool, and beautiful views from the private deck. You'll be close to all the action, with easy access to the lake and other top attractions. This expansive home has two kitchen areas. The main-floor kitchen is the primary place for whipping up tasty meals, and this fully-stocked kitchen boasts stainless steel appliances, sleek and spacious granite counters, and a large dining area. There is also a smaller kitchen downstairs with a fridge and sink - perfect for snacks and drinks! The back of the home looks out over Table Rock Lake and the Ozark Mountains, providing stunning views from the private patio. Step outside from the upper-level game room and enjoy your very own private hot tub, gas grill, and multiple lounge spaces for any occasion. Nightly Rental Approved ***
Financial analysis

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

Monthly cash flow

$3,201

Cap rate

9.7%

Cash-on-cash

16.6%

DSCR

1.52

Est. annual revenue$206,561
Stays / year58
Property tax($11,337)
Insurance($5,775)
Utilities($3,000)
Electricity($120)
Water($25)
Sewer($20)
Trash($25)
Internet / cable($60)
HOA($9,111)
Management($41,312)
Maintenance reserve($10,328)
Cleaning($5,256)
Lodging / tourism tax($8,262)
Total operating expenses($94,382)
Net operating income$112,179
Down payment$231,000
Loan amount$924,000
Monthly payment (P&I)$6,147.40
Annual debt service($73,769)
Annual cash flow$38,410
Break-even occupancy35.0%

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