← New analysisCompare properties →
ACTIVEcondovia mls

228-230 Oak Ridge Road

Branson, MO, 65616

4 bd4 ba1,372 sqftBuilt 2004

List price

$550,000

front of 230-228
Financial analysis

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

Monthly cash flow

-$676

Cap rate

4.9%

Cash-on-cash

-7.4%

DSCR

0.77

Est. annual revenue$58,218
Stays / year67
Property tax($1,883)
Insurance($2,750)
Utilities($3,000)
HOA($2,988)
Management($11,644)
Maintenance reserve($2,911)
Cleaning($6,023)
Net operating income$27,020
Down payment$110,000
Loan amount$440,000
Monthly payment (P&I)$2,927.33
Annual debt service($35,128)
Annual cash flow-$8,108
Break-even occupancy66.8%

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 cabin at its finest with a lock outdoor in-between the 2 units. OR live on one side and rent out the other side. Rustic living and rustic decor. Some personal items will be removed. All bookings transfer with sale of property. 60-day temporary contract with Thousand Hills with deposits and future bookings for new buyers. If new owners want to live in the 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.