← New analysisCompare properties →
ACTIVEcondovia mls

162 Antlers Lane, Unit 4

Branson, MO, 65616

7 bd5 ba4,503 sqftBuilt 2019

List price

$869,900

Deck View of #4
Financial analysis

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

Monthly cash flow

-$1,734

Cap rate

4.0%

Cash-on-cash

-12.0%

DSCR

0.63

Est. annual revenue$85,319
Stays / year67
Property tax($11,060)
Insurance($4,350)
Utilities($3,000)
HOA($4,800)
Management($17,064)
Maintenance reserve($4,266)
Cleaning($6,023)
Net operating income$34,757
Down payment$173,980
Loan amount$695,920
Monthly payment (P&I)$4,629.97
Annual debt service($55,560)
Annual cash flow-$20,803
Break-even occupancy74.7%

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
Why not let your money work for you at one of the best spots on Table Rock Lake? Let your lake home pay for itself why you enjoy your investment with friends and family. One of my personal favorites because it is more of a boutique private resort with spacious amenities including 3 pools, lazy river, boat launch, boat slips, and clubhouse. In other words, it never feels crowded. The other reasons for making my top 10 list, is the convenience to the lake and Silver Dollar City, both easy access. This is a true passive income nightly/vacation rental. Antlers does it ALL! This is a hands-off property; you just book your lodge when you want to stay with your family and friends. Every room in the home feels open and light. The deck and patio have an awesome expansive lake view. This is turn-key, everything included. Hurry and book to see before the Spring crowds arrive.

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.