← New analysisCompare properties →
ACTIVEsingle familyvia mls

142 Locust Lane

Branson, MO, 65616

3 bd2 ba1,864 sqftBuilt 1986

List price

$369,999

SDD00179
Financial analysis

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

Monthly cash flow

$139

Cap rate

6.8%

Cash-on-cash

2.3%

DSCR

1.07

Est. annual revenue$49,184
Stays / year67
Property tax($711)
Insurance($1,850)
Utilities($3,000)
HOA($0)
Management($9,837)
Maintenance reserve($2,459)
Cleaning($6,023)
Net operating income$25,304
Down payment$74,000
Loan amount$295,999
Monthly payment (P&I)$1,969.29
Annual debt service($23,631)
Annual cash flow$1,673
Break-even occupancy52.0%

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
Discover comfort and convenience in this beautifully updated 3-bedroom, 2-bath home, perfectly located near the best of the Branson area. Featuring a spacious layout with two inviting living rooms, this home offers plenty of room to relax or entertain.The large master suite is a true retreat, complete with an oversized walk-in closet. Step outside to enjoy a generous back deck, ideal for outdoor living and it also has a fully fenced backyard. You'll even catch peekaboo views of Table Rock Lake, with the lake itself just a short walk away.Additional highlights include an oversized two-car garage and a location that can't be beat just minutes from Indian Point Marina, Silver Dollar City, and all the dining, shopping, and entertainment Branson has to offer.This home combines space, style, and an unbeatable location perfect for full-time living or a vacation home.

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.