ACTIVEsingle familyvia mls

185 Lakefront Drive

Branson, MO, 65616

9 bd9 ba5,000 sqftBuilt 2019

List price

$1,075,000

Financial analysis

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

Monthly cash flow

-$2,171

Cap rate

4.0%

Cash-on-cash

-12.1%

DSCR

0.62

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$103,386

Stays / year67

Property tax($11,420)

Insurance($5,375)

Utilities($3,000)

HOA($9,120)

Management($20,677)

Maintenance reserve($5,169)

Cleaning($6,023)

Net operating income$42,602

Down payment$215,000

Loan amount$860,000

Monthly payment (P&I)$5,721.60

Annual debt service($68,659)

Annual cash flow-$26,057

Break-even occupancy75.0%

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

Large lodge overlooking Table Rock Lake, this is an amazing nightly rental property, with excellent income history.Located in the Chateau Cove Resort, with convenient access to Silver Dollar City and the Branson Strip.This lodge is being offered turn key, no need to buy anything extra.

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.