← New analysisCompare properties →
ACTIVEsingle familyvia mls

126 Rudette Lane

Branson West, MO, 65737

3 bd3 ba3,736 sqftBuilt 1981

Listing courtesy of Keller Williams Tri-Lakes · (417) 336-4999 · MLS# SOM60317104

List price

$950,000

$254/sqft

Listing description
**Pre-approved for Short-Term Rental via Conditional Use Permit -- rare in today's market. Large 3-acre canvas + walk-to-Table Rock Lake + proximity to Sho-Me Baseball tournaments for consistent sports-family demand. Located right beside the highly desirable Splitrail subdivision, this lake front 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 cedar 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, 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 STR potential.
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

-$4,636

Cap rate

0.5%

Cash-on-cash

-29.3%

DSCR

0.08

Est. annual revenue$21,086
Property tax($9,500)
Insurance($3,800)
Utilities($0)
HOA($0)
Management($1,687)
Maintenance reserve($1,054)
Total operating expenses($16,041)
Net operating income$5,045
Down payment$190,000
Loan amount$760,000
Monthly payment (P&I)$5,056.30
Annual debt service($60,676)
Annual cash flow-$55,630

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.

IDX & copyright information