ACTIVEcondovia mls

232 Chateau Mountain Hilltop Way

Branson, MO, 65616

9 bd9 ba3,696 sqftBuilt 2022

Listing courtesy of Hustle Back Realty · (417) 322-9082 · MLS# SOM60295449

List price

$1,125,000

$304/sqft

Listing description

Income Inn! Located at Chateau Mountain, this luxurious 9-bedroom, 8.5-bath vacation retreat is built for high-occupancy bookings, featuring multiple living areas, a second kitchen, designer furnishings, and bunk rooms designed for large groups and grand getaways. Enjoy panoramic views of Table Rock Lake from dual decks, unwind in the hot tub, and entertain with a layout that goes all in! Community amenities include indoor and outdoor swimming pools, all just minutes from the popular 76 Strip and Silver Dollar City. Whether you're looking for a personal escape, a rental investment, or both, this property delivers unforgettable memories and serious returns. Let your guests pay the mortgage while you enjoy the view! Tour in person or explore the 3D Virtual Tour today.

Financial analysis

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

Monthly cash flow

-$144

Cap rate

6.2%

Cash-on-cash

-0.8%

DSCR

0.98

Purchase price

Down payment %

Interest rate %

Renovation budget

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Lodging tax %

Est. annual revenue$137,707

Stays / year58

Property tax($9,242)

Insurance($5,625)

Utilities($2,160)

Electricity($120)

Waterin HOA dues

Sewerin HOA dues

Trashin HOA dues

Internet / cable($60)

HOA($5,359)

Management($27,541)

Maintenance reserve($6,885)

Cleaning($5,256)

Lodging / tourism tax($5,508)

Total operating expenses($67,577)

Net operating income$70,130

Down payment$225,000

Loan amount$900,000

Monthly payment (P&I)$5,987.72

Annual debt service($71,853)

Annual cash flow-$1,722

Break-even occupancy48.9%

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.