← New analysisCompare properties →
ACTIVEcondovia mls

48 Timber Oaks Trail, Unit A

Branson, MO, 65615

4 bd4 ba1,846 sqftBuilt 2006

List price

$499,000

48 Timber Oaks Trail Unit #: A
Financial analysis

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

Monthly cash flow

-$566

Cap rate

5.0%

Cash-on-cash

-6.8%

DSCR

0.79

Est. annual revenue$58,218
Stays / year67
Property tax($2,872)
Insurance($2,495)
Utilities($3,000)
HOA($4,200)
Management($11,644)
Maintenance reserve($2,911)
Cleaning($6,023)
Net operating income$25,074
Down payment$99,800
Loan amount$399,200
Monthly payment (P&I)$2,655.89
Annual debt service($31,871)
Annual cash flow-$6,797
Break-even occupancy64.9%

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
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!

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.