← New analysisCompare properties →
ACTIVEsingle familyvia mls

1004 Cliff Drive

Branson, MO, 65616

3 bd2 ba1,589 sqftBuilt 1958

List price

$565,000

1004Cliff-91
Financial analysis

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

Monthly cash flow

-$980

Cap rate

4.3%

Cash-on-cash

-10.4%

DSCR

0.67

Est. annual revenue$49,184
Stays / year67
Property tax($709)
Insurance($2,825)
Utilities($3,000)
HOA($0)
Management($9,837)
Maintenance reserve($2,459)
Cleaning($6,023)
Net operating income$24,331
Down payment$113,000
Loan amount$452,000
Monthly payment (P&I)$3,007.17
Annual debt service($36,086)
Annual cash flow-$11,755
Break-even occupancy75.9%

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
Welcome to your new ranch style home over looking monkey island on Lake Taneycomo. This home offers breath taking views both inside and outside the home. Enjoy your updated kitchen, wood burning fire place, floor to ceiling windows in your all season room and a beautiful covered back patio to enjoy coffee in the morning and entertaining in the evening. All while feeling as if you're in a secluded area while actually only being - 1/8 mile off 76 strip - 1/4 mile from US 65 - 1 mile from downtown and the Branson Landing - 2 miles to main hospital - 2 miles to shopping and so much more!!

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.