ACTIVEsingle familyvia mls

64 Ridgemont Circle

Branson West, MO, 65737

4 bd3 ba3,088 sqftBuilt 2019

List price

$735,000

Financial analysis

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

Monthly cash flow

-$1,657

Cap rate

3.7%

Cash-on-cash

-13.5%

DSCR

0.58

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$58,218

Stays / year67

Property tax($3,258)

Insurance($3,675)

Utilities($3,000)

HOA($650)

Management($11,644)

Maintenance reserve($2,911)

Cleaning($6,023)

Net operating income$27,057

Down payment$147,000

Loan amount$588,000

Monthly payment (P&I)$3,911.98

Annual debt service($46,944)

Annual cash flow-$19,886

Break-even occupancy84.1%

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

Million-Dollar Table Rock Lake Views! Located in the desirable Ozark Mountain Village subdivision of Branson West, this stunning 2019-built lakefront home offers 0.82 acres of scenic beauty and luxurious living. Boasting 4 bedrooms, 3 full baths, and 2,962 sq. ft., this home features a fully finished walk-out basement with a wet bar and a dedicated theater room--perfect for entertaining! Enjoy the warmth of the stone fireplace, the elegance of a formal dining room, and a chef-inspired kitchen with granite counters. The walk-in shower adds a spa-like touch, while the covered deck showcases breathtaking Table Rock Lake views you'll love year-round.Experience the best of Table Rock Lake living--lakefront access, modern design, and an unbeatable location just minutes from all that Branson has to offer!Third party boat slip available for $75,000 which includes a 1973 Colbalt, 140 HP. Slip is 10X24.

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.