← New analysisCompare properties →
ACTIVEcondovia mls

1707 Lake Shore Drive, Unit 7

Branson, MO, 65616

3 bd2 ba1,345 sqftBuilt 2023

List price

$485,000

1
Financial analysis

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

Monthly cash flow

-$597

Cap rate

4.9%

Cash-on-cash

-7.4%

DSCR

0.77

Est. annual revenue$49,184
Stays / year67
Property tax($1,623)
Insurance($2,425)
Utilities($3,000)
HOA($0)
Management($9,837)
Maintenance reserve($2,459)
Cleaning($6,023)
Net operating income$23,817
Down payment$97,000
Loan amount$388,000
Monthly payment (P&I)$2,581.37
Annual debt service($30,976)
Annual cash flow-$7,159
Break-even occupancy67.8%

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
Proven cashflow LAKE FRONT nightly rental! Newer build in 2023, excellent numbers in 2024 and 2025. This 3/2 top floor penthouse delivers panoramic lake views, elevator nearby, and is a true turn-key setup with a modern furniture package. Large open concept, high ceilings, custom cabinets, granite counters, LVP floors, fireplace, and walk-in shower. Plus, guests love using the amenities, infinity pool, hot tub, pavilion. No restrictions on self-management, or current manager can continue for a more seamless transition.

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.