ACTIVEsingle familyvia mls

215 N 3rd Street

Branson, MO, 65616

9 bd8 ba3,685 sqftBuilt 2021

Listing courtesy of Ozark Mountain Realty Group, LLC · (417) 213-5516 · MLS# SOM60334848

List price

$1,015,000

90% price cut$10,150,000

$275/sqft

Listing description

THREE NIGHTLY RENTALS. ONE TURNKEY BRANSON INVESTMENT PORTFOLIO! Rare opportunity to purchase three established nightly rental properties together in the heart of Branson. The Cozy Roost, Downtown Branson Bungalow and Third Street Retreat provide a combined 9 bedrooms, 8 bathrooms and accommodations for up to 29 guests, giving investors multiple rental options within one purchase. These properties are already operating as nightly rentals and are ideally positioned near Branson Landing, Historic Downtown, Lake Taneycomo, dining, shopping and some of Branson's most popular attractions. Even better, the properties are located along Branson's convenient trolley route, giving guests easy access to downtown attractions without having to move their vehicles. Each property offers its own unique guest experience with sought-after amenities including private hot tubs, outdoor entertaining spaces, full kitchens and more. Step into an established Branson vacation-rental portfolio without starting from scratch. Ideal for an investor looking to expand an existing STR portfolio or enter one of the Midwest's premier vacation destinations. Properties are being sold together as one package. Financials/P&L and additional rental information available to qualified buyers.

Financial analysis

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

Monthly cash flow

$975

Cap rate

7.5%

Cash-on-cash

5.8%

DSCR

1.18

Purchase price

Down payment %

Interest rate %

Renovation budget

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Lodging tax %

Est. annual revenue$140,861

Stays / year58

Property tax($10,150)

Insurance($5,075)

Utilities($3,000)

Electricity($120)

Water($25)

Sewer($20)

Trash($25)

Internet / cable($60)

HOA($0)

Management($28,172)

Maintenance reserve($7,043)

Cleaning($5,256)

Lodging / tourism tax($5,634)

Total operating expenses($64,331)

Net operating income$76,530

Down payment$203,000

Loan amount$812,000

Monthly payment (P&I)$5,402.26

Annual debt service($64,827)

Annual cash flow$11,703

Break-even occupancy42.1%

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.