← New analysisCompare properties →
ACTIVEcondovia mls

48 Timber Oaks Trail, Unit A

Branson, MO, 65615

4 bd4 ba1,846 sqftBuilt 2006

Listing courtesy of Ozark Mountain Realty Group, LLC · (417) 213-5516 · MLS# SOM60315177

List price

$475,000

$257/sqft

Listing description
Finally a great 4 bedroom lake home vacation rental investment under $500k! Plus this one has been TOTALLY REMODELED! Brand new cabinets with dovetail drawers and soft close, quartz counters, genuine hardwood oak flooring, fresh paint, new lighting fixtures and new furniture (included). Easy access to amenities - the pool and hot tub are steps away! Super close by is TABLE ROCK LAKE'S INDIAN POINT MARINA, where guests can rent boat slips and boats. Convenient to SILVER DOLLAR CITY, this location, price point and turn key offering makes it a no brainer. The layout is great too with large bedrooms -ALL WITH EN SUITE BATHROOMS and open lower level floorplan. NEARLY $30K IN FUTURE INCOME ON THE BOOKS NOW!
Financial analysis

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

Revenue basis: nightly rate anchored to this listing's own stated revenue — amenity-adjusted ~$30,000/yr gross (confidence 70%).

  • • 48 Timber Oaks Trail, Branson — $30,000/yr (actual)

Comp-derived from listing-reported revenue — directional, not audited.

Monthly cash flow

-$2,455

Cap rate

0.2%

Cash-on-cash

-31.0%

DSCR

0.03

Gross rental revenue$30,000
Less: guest-paid fees($4,596)
Net rental revenue$25,404
Stays / year58
Property tax($2,872)
Insurance($2,375)
Utilities($2,460)
Electricity($120)
Water($25)
Sewerin HOA dues
Trashin HOA dues
Internet / cable($60)
HOA($4,200)
Management($5,081)
Maintenance reserve($1,270)
Cleaning($5,256)
Lodging / tourism tax($1,016)
Total operating expenses($24,530)
Net operating income$874
Down payment$95,000
Loan amount$380,000
Monthly payment (P&I)$2,528.15
Annual debt service($30,338)
Annual cash flow-$29,464
Break-even occupancy158.7%

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