← New analysisCompare properties →
ACTIVEsingle familyvia mls

660 Ellison Street

Branson, MO, 65616

3 bd3 ba2,075 sqftBuilt 2003

List price

$299,000

Main
Financial analysis

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

Monthly cash flow

$491

Cap rate

8.4%

Cash-on-cash

9.9%

DSCR

1.31

Est. annual revenue$49,184
Stays / year67
Property tax($1,379)
Insurance($1,495)
Utilities($3,000)
HOA($0)
Management($9,837)
Maintenance reserve($2,459)
Cleaning($6,023)
Net operating income$24,991
Down payment$59,800
Loan amount$239,200
Monthly payment (P&I)$1,591.40
Annual debt service($19,097)
Annual cash flow$5,895
Break-even occupancy44.5%

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
Tucked away on a large wooded corner lot in the heart of Branson, this beautifully updated 3 bedroom, 3 bath log cabin-style home offers the perfect combination of privacy, convenience, and versatility. Home is within walking distance to Lake Taneycomo and the Branson Landing while still feeling secluded and peaceful with no visible neighbors and adjoining City of Branson property behind the home.Inside, you'll find a spacious and inviting layout featuring a modern kitchen with granite countertops, stainless steel appliances, fresh paint, new flooring, and updated finishes throughout. Each bedroom includes its own private bathroom, making the home ideal for families, guests, or multi-generational living.The separate downstairs studio apartment features its own private entrance, full kitchen, full bath, and hardwood floors, creating endless possibilities for an in-law suite, adult child living space, guest quarters, or rental income opportunity to help offset the mortgage.Outside, enjoy the wooded backyard complete with a fire pit area perfect for relaxing or entertaining year-round. The attached carport includes an additional shed/workshop space for storage, hobbies, or tools. A brand-new roof installed in 2025 adds peace of mind, and with no HOA, you'll enjoy added flexibility and freedom.Located in the highly sought-after Branson School District with easy access to Main Street Branson, shopping, dining, entertainment, and all the attractions the area has to offer, this property delivers the rare combination of secluded cabin charm and in-town convenience.Whether you're searching for a primary residence, multi-generational home, vacation property, or investment opportunity, this unique Branson property checks all the boxes.Broker is member of LLC which owns.

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.