← New analysisCompare properties →
ACTIVEmulti familyvia mls

131 Birchwood Circle

Branson, MO, 65616

3 bd2 ba1,691 sqftBuilt 2002

List price

$268,000

front of home
Financial analysis

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

Monthly cash flow

$697

Cap rate

9.5%

Cash-on-cash

15.6%

DSCR

1.49

Est. annual revenue$49,184
Stays / year67
Property tax($1,047)
Insurance($1,340)
Utilities($3,000)
HOA($0)
Management($9,837)
Maintenance reserve($2,459)
Cleaning($6,023)
Net operating income$25,478
Down payment$53,600
Loan amount$214,400
Monthly payment (P&I)$1,426.41
Annual debt service($17,117)
Annual cash flow$8,362
Break-even occupancy40.1%

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
This is a 3/2 one story, zero entry home you will want to see! It is conveniently located off Fall Creek on a quiet cul de sac. On the exterior you will find a fenced yard for privacy, and low maintenance siding. Even better it has a NEW roof, and LV flooring.NO DUES neighborhood

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.