ACTIVEsingle familyvia mls

46 Acoma Drive

Branson West, MO, 65737

3 bd3 ba2,618 sqftBuilt 1975

Listing courtesy of Table Rock Sunset Properties · (417) 597-4148 · MLS# SOM60324013

List price

$494,700

$189/sqft

Listing description

WHAT 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!!!

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

-$1,715

Cap rate

2.2%

Cash-on-cash

-20.8%

DSCR

0.35

Purchase price

Down payment %

Interest rate %

Renovation budget

Monthly rent

Vacancy %

Mgmt fee %

Est. annual revenue$21,086

Property tax($4,947)

Insurance($1,979)

Utilities($0)

HOA($400)

Management($1,687)

Maintenance reserve($1,054)

Total operating expenses($10,067)

Net operating income$11,019

Down payment$98,940

Loan amount$395,760

Monthly payment (P&I)$2,633.00

Annual debt service($31,596)

Annual cash flow-$20,577

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.