← New analysisCompare properties →
ACTIVEsingle familyvia mls

263 Willow Oak Lane

Branson, MO, 65616

6 bd7 ba3,400 sqftBuilt 2008

List price

$725,000

263 Willow Oak Lane MLS Cover Photo
Financial analysis

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

Monthly cash flow

-$1,197

Cap rate

4.4%

Cash-on-cash

-9.9%

DSCR

0.69

Est. annual revenue$76,285
Stays / year67
Property tax($6,505)
Insurance($3,625)
Utilities($3,000)
HOA($6,121)
Management($15,257)
Maintenance reserve($3,814)
Cleaning($6,023)
Net operating income$31,940
Down payment$145,000
Loan amount$580,000
Monthly payment (P&I)$3,858.75
Annual debt service($46,305)
Annual cash flow-$14,365
Break-even occupancy70.4%

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
Stunning 6 bedroom, fully furnished retreat located in the highly sought after Crowne View Estates, just minutes from Table Rock Lake, Silver Dollar City, Indian Point Marina, and Branson's famous 76 Strip. Brand new roof 2026! A charming covered front porch invites you into an open floor plan living room with soaring ceilings, a beautiful stone fireplace, and a dramatic wall of windows that fills the space with natural light. The kitchen offers bar seating and flows into the dining area with sliding door access to the screened deck, creating the perfect space to relax after a day on the lake or at the park. The main level features two spacious primary bedrooms, each with private en-suite bathrooms for comfort and convenience. Upstairs you will find two additional bedrooms and bathrooms, providing plenty of space for guests. The lower level is designed for entertaining with a second kitchen area and wet bar, a large recreation room, two more bedrooms and bathrooms, and a second laundry area, ideal for hosting large groups. Crowne View Estates offers exceptional amenities including outdoor fire pits, playground, pool with water slide, hot tub, and a brand new indoor pool. This property is an approved vacation rental that has been professionally managed, making this a turnkey opportunity for investors or those seeking a vacation home near Table Rock Lake and Silver Dollar City.

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.