← New analysisCompare properties →
ACTIVEsingle familyvia mls

126 Rudette Lane

Branson West, MO, 65737

3 bd3 ba3,736 sqftBuilt 1981

List price

$950,000

Beautiful Lake Front Home
Financial analysis

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

Monthly cash flow

-$3,275

Cap rate

2.3%

Cash-on-cash

-20.7%

DSCR

0.35

Est. annual revenue$49,184
Stays / year67
Property tax($1,737)
Insurance($4,750)
Utilities($3,000)
HOA($0)
Management($9,837)
Maintenance reserve($2,459)
Cleaning($6,023)
Net operating income$21,378
Down payment$190,000
Loan amount$760,000
Monthly payment (P&I)$5,056.30
Annual debt service($60,676)
Annual cash flow-$39,297
Break-even occupancy125.0%

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
**Zoned for STR with Conditional Use Permit. This is an exceptional opportunity to custom finish a large waterfront home off DD Hwy on a large 3 acre lot overlooking stunning Table Rock Lake. Located right beside the highly desirable Splitrail subdivision, this walk-to-water home offers breathtaking year-round lake views and the chance to create a truly remarkable estate. From the water, you can look east and see The Harbor Marina on Indian Point. The vaulted living room features beautiful Tigerwood flooring, Anderson windows, a Vermont wood-burning casting stove, and easy access to the covered back deck. Three bedrooms and bathrooms offer roomy accommodations, and existing plans were to make the current kitchen/living room/dining room the new private main bedroom suite. Custom stonework at the front entrance and a circular driveway create an inviting first impression.The unfinished 988-square-foot kitchen and living room addition connects the garage to the original home, while unfinished living quarters above the garage with plumbing and electric laid in provide even more space to customize and expand. Additional tigerwood flooring and exterior siding already on site help bring your vision closer to completion. Home foundation contains an added termite shield for added protection. A 40x60x16 two-bay metal garage sits at the top of the property, along with RV electric hookups for added convenience. Enjoy easy access to the lake via a walkable or golf-cart path with vegetation permit already in place (per owner), plus peace of mind with a propane furnace added in 2024 to the basement walkout. This is a rare chance to finish and personalize a lakefront property with incredible potential.

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.