← New analysisCompare properties →
ACTIVEsingle familyvia mls

175 Sunrise Villa Drive

Branson, MO, 65616

5 bd2 ba2,058 sqftBuilt 2023

Listing courtesy of Sterling Real Estate Group LLC · (417) 331-0933 · MLS# SOM60334036

List price

$375,000

$182/sqft

Listing description
Welcome home to an extraordinary blend of contemporary style, thoughtful design, and effortless comfort. Built in 2023, this immaculate home delivers the pristine appeal of new construction without any of the wait. Nestled proudly on the peaceful northern edge of Branson, this property offers an enviable lifestyle that balances quiet neighborhood tranquility with rapid, easy access to all the world-class entertainment, shopping, and dining the region is famous for.As you step inside, you are immediately welcomed by an expansive, open-concept main floor designed to maximize light, space, and connection. Soaring vaulted ceilings amplify the airy atmosphere, while large windows flood the entire area with warm, abundant natural light. Hardwood-style flooring guides you into a truly magnificent kitchen that serves as the heart of the home. Featuring a sprawling center island with breakfast bar seating, sleek granite countertops, custom cabinetry, and high-grade stainless-steel appliances.The main level also hosts well-proportioned bedroom spaces, anchored by a primary retreat designed for ultimate relaxation. Complete with a generous walk-in closet and a pristine, modern walk-in shower. Added conveniences on this level include a dedicated, main-floor laundry.Step out through the sliding glass doors onto your private back deck and prepare to be captivated. Overlooking the tranquil rolling Ozark hills and local wildlife, the ultimate outdoor space for sipping your morning tea, grilling on summer evenings, or simply unwinding while taking in the stunning local sunsets and seasonal foliage.Looking for room to expand? This property features a massive, partially finished walk-out basement that is already stubbed for an additional bathroom. It represents an incredible, high-value blank canvas ready for your personalized design--ideal for additional bedrooms, an entertainment room, a home gym, or a dedicated home office.This turnkey gem is an absolute must-se
Financial analysis

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

Short-term rentals aren't permitted here, so this is underwritten as a long-term rental — monthly rent and vacancy instead of nightly rate and occupancy.

Monthly cash flow

$96

Cap rate

6.7%

Cash-on-cash

1.5%

DSCR

1.05

Est. annual revenue$32,568
Property tax($1,732)
Insurance($1,500)
Utilities($0)
HOA($0)
Management($2,605)
Maintenance reserve($1,628)
Total operating expenses($7,466)
Net operating income$25,102
Down payment$75,000
Loan amount$300,000
Monthly payment (P&I)$1,995.91
Annual debt service($23,951)
Annual cash flow$1,151

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.

IDX & copyright information