← New analysisCompare properties →
ACTIVEsingle familyvia mls

122 Thomas Eugene Drive

Branson, MO, 65616

3 bd2 ba2,261 sqftBuilt 2023

List price

$395,000

122 Thomas Eugene Dr Branson MO 65616 (1
Financial analysis

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

Monthly cash flow

$46

Cap rate

6.5%

Cash-on-cash

0.7%

DSCR

1.02

Est. annual revenue$49,184
Stays / year67
Property tax($109)
Insurance($1,975)
Utilities($3,000)
HOA($0)
Management($9,837)
Maintenance reserve($2,459)
Cleaning($6,023)
Net operating income$25,781
Down payment$79,000
Loan amount$316,000
Monthly payment (P&I)$2,102.36
Annual debt service($25,228)
Annual cash flow$553
Break-even occupancy54.0%

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
Say goodbye to boring and hello to this stunning, newly built 3-bedroom, 2-bath home completed in 2023. With over 2,200 sq ft of bright, open living space, there's plenty of room for family hangouts, entertaining friends, or cozy nights in. The spacious layout includes a big master bedroom with a big walk in closet and a beautiful master bathroom designed for comfort and style.You'll love spending time in the beautiful backyard, complete with a brand-new outdoor space that's perfect for BBQs, playtime, or relaxing evenings under the stars. Modern utilities, public sewer, and city water mean low-maintenance living so you can spend more time enjoying everything Branson has to offer. Located close to Branson schools, shopping, and all the local attractions, this move-in ready gem is priced right and ready to welcome you home.

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.