← New analysisCompare properties →
ACTIVEsingle familyvia mls

114 Lake Expressway Trail

Branson West, MO, 65737

5 bd4 ba5,428 sqftBuilt 2010

Listing courtesy of Foggy River Realty LLC · (417) 334-5433 · MLS# SOM60328637

List price

$2,100,000

$387/sqft

Listing description
Experience luxury Ozarks living in this exceptional 5-bedroom, 3.5-bath Luxury Contemporary Craftsman Estate offering breathtaking lake views, resort-style outdoor living, and premium amenities. Designed for both everyday comfort and entertaining, the spacious floor plan features a beautiful open-concept living area, a well-appointed kitchen, and a finished walkout lower level complete with a large family room, wet bar, additional bedrooms, and a dedicated fitness room featuring a sauna and red light therapy area--perfect for wellness, guests, or multi-generational living.Step outside to your private backyard oasis featuring a heated inground pool, hot tub, expansive patio, and covered outdoor living spaces, all surrounded by beautifully landscaped grounds. The heated screened-in deck allows for year-round enjoyment while taking in panoramic Table Rock Lake views and spectacular Chateau on the Lake fireworks displays from the comfort of your own home.Car enthusiasts and hobbyists will appreciate the attached 3-car garage, complete with hot and cold water, along with the impressive 40' x 30' detached shop featuring 14-foot ceilings, providing exceptional space for vehicles, boats, RVs, equipment, hobbies, or a workshop.Additional features include a whole-house generator, central vacuum system, and water softener, providing convenience, comfort, and peace of mind year-round.For lake enthusiasts, a 10' x 26' boat slip is available for purchase for an additional $95,000, offering convenient access to Table Rock Lake and endless days on the water.This remarkable property seamlessly combines luxury, recreation, and breathtaking scenery in one extraordinary package. Whether you're searching for a full-time residence, a vacation retreat, or the ultimate home for entertaining family and friends, this exceptional Ozarks estate truly has it all. Buyer to verify all measurements, square footage, and information.
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

-$11,425

Cap rate

-0.1%

Cash-on-cash

-32.6%

DSCR

-0.02

Est. annual revenue$30,945
Property tax($21,000)
Insurance($8,400)
Utilities($0)
HOA($500)
Management($2,476)
Maintenance reserve($1,547)
Total operating expenses($33,923)
Net operating income-$2,978
Down payment$420,000
Loan amount$1,680,000
Monthly payment (P&I)$11,177.08
Annual debt service($134,125)
Annual cash flow-$137,103

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