← New analysisCompare properties →
ACTIVEsingle familyvia mls

78 Rollin C Lane

Branson West, MO, 65737

4 bd3 ba2,368 sqftBuilt 1976

Listing courtesy of RE/MAX Lakeside · (417) 858-6126 · MLS# SOM60328551

List price

$379,900

3% price cut$389,900

$160/sqft

Listing description
Recently remodeled and offering over ***2,500 finished square feet**, this spacious home delivers modern finishes on a **double lot**. The updated custom kitchen is modern with handcrafted cabinetry, a large serving bar, coffee station, stainless steel appliances, and a farmhouse sink. The open-concept dining and living areas are highlighted by a wood-burning fireplace, expansive windows that fill the home with natural light, and scenic views featuring a **winter peek-a-boo view of Table Rock Lake**. The walk-out lower level provides flexibility with a spacious family room, a ***second full kitchen,*** two additional bedrooms (one non-conforming), and a full bath--ideal for guests, extended family, or multi-generational living. The home is truly move-in ready, with **all appliances included**, featuring two refrigerators plus the washer and dryer.
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

-$609

Cap rate

4.5%

Cash-on-cash

-9.6%

DSCR

0.70

Est. annual revenue$26,010
Property tax($3,799)
Insurance($1,520)
Utilities($0)
HOA($360)
Management($2,081)
Maintenance reserve($1,301)
Total operating expenses($9,060)
Net operating income$16,950
Down payment$75,980
Loan amount$303,920
Monthly payment (P&I)$2,021.99
Annual debt service($24,264)
Annual cash flow-$7,314

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