ACTIVEsingle familyvia mls

137 Plaza Drive

Branson, MO, 65616

3 bd2 ba1,644 sqftBuilt 1980

Listing courtesy of Murney Associates - Primrose · (417) 823-2300 · MLS# SOM60328092

List price

$225,000

$137/sqft

Listing description

Whether you're searching for a full-time residence or the perfect weekend retreat, this updated 3-bedroom, 2-bath home offers an affordable way to enjoy the Table Rock Lake lifestyle. Located just minutes from the water, you'll have easy access to boating, fishing, swimming, and all the outdoor recreation the Branson Lakes Area is known for.Inside, you'll find numerous updates including attractive laminate flooring, an updated kitchen and bathrooms, newer appliances, a cozy wood-burning fireplace, and a walk-in shower. The spacious deck provides the perfect place to relax after a day on the lake or entertain family and friends.Accessibility is a bonus with wheelchair ramps at both the front and rear entrances. The oversized lot offers plenty of room for boat and RV parking, along with space to add a garage, workshop, or additional storage.Enjoy quick access to public boat launches on both Table Rock Lake and Lake Taneycomo, spend the day at Moonshine Beach, or take advantage of the nearby restaurants, golf courses, shopping, and entertainment that make the Branson area such a popular destination. Affordable, convenient, and move-in ready--this property is an excellent opportunity for year-round living, a vacation getaway, or even an investment property.

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

$149

Cap rate

7.2%

Cash-on-cash

4.0%

DSCR

1.12

Purchase price

Down payment %

Interest rate %

Renovation budget

Monthly rent

Vacancy %

Mgmt fee %

Est. annual revenue$22,190

Property tax($2,250)

Insurance($900)

Utilities($0)

HOA($0)

Management($1,775)

Maintenance reserve($1,110)

Total operating expenses($6,035)

Net operating income$16,156

Down payment$45,000

Loan amount$180,000

Monthly payment (P&I)$1,197.54

Annual debt service($14,371)

Annual cash flow$1,785

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.