← New analysisCompare properties →
ACTIVEsingle familyvia mls

511 Timberlane Drive

Branson, MO, 65616

4 bd3 ba2,678 sqftBuilt 2017

Listing courtesy of Foggy River Realty LLC · (417) 334-5433 · MLS# SOM60332580

List price

$525,000

$196/sqft

Listing description
***DREAM PROPERTY ALERT*** Welcome to The Tanager House--named for the beautiful birds who nest here--situated on 8 beautiful acres just outside of Branson city limits, and there is NO HOA. Home to abundant wildlife and surrounded by the lush Ozarks' woods, this ecological paradise is completely private yet is located just off of Hwy 248 and is only 3 minutes from town. No expense was spared building this craftsman style home: Pella windows and doors, rough sawn wide plank pine flooring, 8 inch baseboards, and soaring 17' ceilings with a floor-to-ceiling wood burning, stone fireplace. The open-concept main floor features the living room, dining room, kitchen, 2 bedrooms, full bath, and laundry room. Upstairs is the master suite and master bathroom. Downstairs, there is a light and bright living room, second kitchen, 4th bedroom, and another full bath. The detached garage/shop is spacious and has plenty of room to tinker. If you're an explorer, follow the path to the easement and trails. This is a rare chance to have it all!
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

-$1,422

Cap rate

3.1%

Cash-on-cash

-16.3%

DSCR

0.49

Est. annual revenue$27,379
Property tax($5,250)
Insurance($2,100)
Utilities($0)
HOA($0)
Management($2,190)
Maintenance reserve($1,369)
Total operating expenses($10,909)
Net operating income$16,470
Down payment$105,000
Loan amount$420,000
Monthly payment (P&I)$2,794.27
Annual debt service($33,531)
Annual cash flow-$17,061

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