ACTIVEsingle familyvia mls

46 Acoma Drive

Branson West, MO, 65737

3 bd3 ba2,618 sqftBuilt 1975

List price

$494,700

$189/sqft

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

-$1,628

Cap rate

2.4%

Cash-on-cash

-19.8%

DSCR

0.38

Purchase price

Down payment %

Interest rate %

Monthly rent

Vacancy %

Mgmt fee %

Est. annual revenue$17,664

Property tax($933)

Insurance($1,979)

Utilities($0)

HOA($400)

Management($1,413)

Maintenance reserve($883)

Net operating income$12,056

Down payment$98,940

Loan amount$395,760

Monthly payment (P&I)$2,633.00

Annual debt service($31,596)

Annual cash flow-$19,540

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

OUTSTANDING VIEWS of Table Rock Lake from lovely 3BR/3BA home, 2 car attached garage on 1.07acres. Home offers Cathedral ceilings in the Spacious LR/DR areas w/ views, a beautiful Natural Stone Wood- Burning FP, a large deck across the back w/screened in area. Kitchen offers ample cabinets, pantry & bar for eating. ML has Master Suite, Office/Guest Room. The LL has huge Family Rm w/wood-like tile floors, 2nd FP, a bar area, 3rd BR area & Full BA. Storage everywhere in 32 Ft storage & Mechanical Rm, lots of cabinets & even your own Sauna. Walk out to the Patio & enjoy the walkway to the fire-pit all with views of the lake. 3rd party slip available for additional. Most furniture in home can be purchased. Home Warranty. See this house today!!!

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.