← New analysisCompare properties →
ACTIVEsingle familyvia mls

112 Grand Ridge

Branson, MO, 65616

7 bd6 ba7,207 sqftBuilt 2004

List price

$1,385,000

Financial analysis

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

Monthly cash flow

-$3,806

Cap rate

3.1%

Cash-on-cash

-16.5%

DSCR

0.48

Est. annual revenue$85,319
Stays / year67
Property tax($4,652)
Insurance($6,925)
Utilities($3,000)
HOA($600)
Management($17,064)
Maintenance reserve($4,266)
Cleaning($6,023)
Net operating income$42,789
Down payment$277,000
Loan amount$1,108,000
Monthly payment (P&I)$7,371.55
Annual debt service($88,459)
Annual cash flow-$45,669
Break-even occupancy98.3%

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
Fabulous lake view masterpiece located in an ideal Branson location! Beautiful gated community! Branson School District! Quality built home with no expense spared overlooking the Ozark Mountains and sparkling Table Rock Lake. Design inspired by a fusion of lodge and craftsman influences with upscale finishes including wide-plank pine floors, luxurious textiles, finest quality appliances and accents. 7244SqFt, 5 Bedrooms, and 6 Baths with multiple living areas inside and out - decks, patios, and balconies - to enjoy the peace and beauty of the Ozarks. You'll be amazed by the stunning custom home theater and sprawling flagstone patio with outdoor fireplace and a beautiful custom water feature. The neighborhood, tucked away behind a stately gated entrance, is just a stone's throw from everything Branson has to offer. Close proximity to several marina options for boating enthusiasts. This home is truly a one of a kind. Don't miss it!

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.