← New analysisCompare properties →
ACTIVEsingle familyvia mls

137 Sherman Way

Branson, MO, 65616

3 bd5 ba3,809 sqftBuilt 1995

Listing courtesy of Hustle Back Realty · (417) 322-9082 · MLS# SOM60329192

List price

$725,000

$190/sqft

Listing description
Dockside dreams! Perched on nearly one acre, this custom estate offers privacy, generous living spaces, and the relaxed lifestyle that makes Table Rock Lake so special. Multiple decks showcase lake views, while the spacious interior welcomes family and friends. The updated primary suite features a spa-inspired bath and an impressive walk-in closet. A new roof, composite decking, and updated railings mean less maintenance and more time enjoying the lake. Outside, mature trees, manicured landscaping, and thoughtful hardscaping create a park-like setting. Plus, a private boat slip ($85k) provides convenient lake access just minutes from home! Located in the exclusive Patterson Duck Club subdivision, this quiet community sits along Table Rock Lake near Branson shopping, dining, and entertainment. HOA dues include community water, sewer, and trash service. Here's where dockside dreams finally find an address! Schedule your private showing today.
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

-$3,137

Cap rate

1.2%

Cash-on-cash

-26.0%

DSCR

0.19

Est. annual revenue$22,190
Property tax($7,250)
Insurance($2,900)
Utilities($0)
HOA($500)
Management($1,775)
Maintenance reserve($1,110)
Total operating expenses($13,535)
Net operating income$8,656
Down payment$145,000
Loan amount$580,000
Monthly payment (P&I)$3,858.75
Annual debt service($46,305)
Annual cash flow-$37,649

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