ACTIVEcondovia mls

388 Notch Lane, Unit 4

Branson West, MO, 65737

2 bd2 ba867 sqftBuilt 1989

List price

$238,400

Financial analysis

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

Monthly cash flow

$121

Cap rate

7.0%

Cash-on-cash

3.0%

DSCR

1.10

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$40,150

Stays / year67

Property tax($404)

Insurance($1,192)

Utilities($3,000)

HOA($2,820)

Management($8,030)

Maintenance reserve($2,008)

Cleaning($6,023)

Net operating income$16,674

Down payment$47,680

Loan amount$190,720

Monthly payment (P&I)$1,268.86

Annual debt service($15,226)

Annual cash flow$1,448

Break-even occupancy51.7%

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

NIGHTLY RENTAL!!!! How perfect for Silver Dollar City season holders. Close to SDC shopping, restaurants and just a few miles to Table Rock Lake. Play ground basketball court and fishing pond for your guest. Unit has new mattresses and new A/C unit.

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.