← New analysisCompare properties →
ACTIVEsingle familyvia mls

158 Grand Pointe Drive

Branson, MO, 65616

5 bd3 ba3,640 sqftBuilt 2025

List price

$489,900

20251217_124536
Financial analysis

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

Monthly cash flow

$589

Cap rate

7.8%

Cash-on-cash

7.2%

DSCR

1.23

Est. annual revenue$67,251
Stays / year67
Property tax($244)
Insurance($2,450)
Utilities($3,000)
HOA($360)
Management($13,450)
Maintenance reserve($3,363)
Cleaning($6,023)
Net operating income$38,362
Down payment$97,980
Loan amount$391,920
Monthly payment (P&I)$2,607.45
Annual debt service($31,289)
Annual cash flow$7,073
Break-even occupancy46.2%

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
Luxury Ozarks Retreat in a Gated Community less than 5 minutes from Branson!Located in a gated subdivision, this spacious luxury home offers over 3,600 square feet designed for comfort, entertaining, and unforgettable getaways. With 5 bedrooms, 3 full bathrooms, a private office, and a large family room, there's plenty of space for hosting family and friends or accommodating multiple guests with ease.Enjoy the Ozarks lifestyle from the home's double decks, perfect for morning coffee, evening relaxation, or gathering after a day on the water or in town. Ideally situated just minutes from Branson attractions, dining, and shopping, as well as Silver Dollar City, state parks, area marinas, and the Table Rock Lake Dam, this home places the best of the region right at your doorstep.Whether you're seeking a vacation retreat, second home, or luxury escape, this property offers privacy, space, and convenience in one of the area's most desirable locations--all within the Branson school district.

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.