← New analysisCompare properties →
ACTIVEsingle familyvia mls

530 Parnell Drive

Branson, MO, 65616

5 bd4 ba4,273 sqftBuilt 1964

List price

$1,039,000

Parnell-5
Financial analysis

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

Monthly cash flow

-$2,689

Cap rate

3.3%

Cash-on-cash

-15.5%

DSCR

0.51

Est. annual revenue$67,251
Stays / year67
Property tax($2,132)
Insurance($5,195)
Utilities($3,000)
HOA($0)
Management($13,450)
Maintenance reserve($3,363)
Cleaning($6,023)
Net operating income$34,089
Down payment$207,800
Loan amount$831,200
Monthly payment (P&I)$5,529.99
Annual debt service($66,360)
Annual cash flow-$32,271
Break-even occupancy95.0%

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
Truly one-of-a-kind lakefront luxury in the heart of downtown Branson! This fully renovated 5,000 sq ft home features 5 spacious bedrooms, 4 updated bathrooms, and sweeping views of Lake Taney Como. Enjoy direct walk-to-the-water access, your own private dock, and a flat, fenced backyard perfect for relaxing, fishing, or watching fireworks from your own lakefront retreat. The modern kitchen showcases waterfall quartz countertops and custom cabinetry, flowing into two large living areas and a cozy library nook. The expansive master suite offers panoramic water views and a spa-like bath with a walk-in shower and soaking tub. Take a dip in the heated in-ground pool, relax on the 210 sq ft screened-in porch, or stay active in your private gym. Circle drive with ample parking for guests, boats, or an RV. Equipped with a tankless water heater and backup generator for comfort and reliability year-round. Just a 5-minute walk to Branson Landing and only 3 minutes to the hospital and professional services. This rare property blends luxury, location, and lake life like nothing else!

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.