← New analysisCompare properties →
ACTIVEsingle familyvia mls

160 Hill Drive

Branson, MO, 65616

3 bd2 ba2,331 sqftBuilt 2007

List price

$360,000

HillDr-17_8_9-12
Financial analysis

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

Monthly cash flow

$133

Cap rate

6.8%

Cash-on-cash

2.2%

DSCR

1.07

Est. annual revenue$49,184
Stays / year67
Property tax($1,180)
Insurance($1,800)
Utilities($3,000)
HOA($300)
Management($9,837)
Maintenance reserve($2,459)
Cleaning($6,023)
Net operating income$24,586
Down payment$72,000
Loan amount$288,000
Monthly payment (P&I)$1,916.07
Annual debt service($22,993)
Annual cash flow$1,593
Break-even occupancy52.2%

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
Welcome to 160 Hill Drive in Forest Park Estates, where comfort, convenience, and the Branson lifestyle come together. Offering 3 bedrooms, 2 bathrooms, over 2,300 square feet of living space, and a finished walkout basement, this home is perfectly positioned just minutes from Branson's shopping, dining, entertainment, and outdoor recreation.The open-concept floor plan features vaulted ceilings, beautiful wood flooring, custom maple cabinetry, abundant natural light, and spacious living areas designed for both everyday living and entertaining. Large windows provide peaceful views of the surrounding natural landscape while creating a bright and inviting atmosphere throughout the home.The finished walkout lower level adds valuable flexibility with additional living space ideal for guests, hobbies, a second family room, home office, or multi-generational living.Located adjacent to Treasure Lake, owners have the opportunity to enjoy nearby recreational amenities through a separate membership, including swimming pools, miniature golf, tennis courts, playgrounds, and community activities.Whether you're searching for a full-time residence, retirement home, investment property, or weekend getaway in the Ozarks, this home offers the space, location, and lifestyle that make Branson one of Missouri's most sought-after destinations.

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.