← New analysisCompare properties →
ACTIVEcondovia mls

263 Willow Oak Lane

Branson, MO, 65616

6 bd7 ba3,400 sqftBuilt 2008

Listing courtesy of Keller Williams Local · (417) 883-4900 · MLS# SOM60316713

List price

$700,000

3% price cut$725,000

$206/sqft

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.
Financial analysis

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

Monthly cash flow

-$280

Cap rate

5.9%

Cash-on-cash

-2.4%

DSCR

0.92

Est. annual revenue$92,155
Stays / year58
Property tax($6,505)
Insurance($3,500)
Utilities($2,700)
Electricity($120)
Water($25)
Sewer($20)
Trashin HOA dues
Internet / cable($60)
HOA($6,121)
Management($18,431)
Maintenance reserve($4,608)
Cleaning($5,256)
Lodging / tourism tax($3,686)
Total operating expenses($50,808)
Net operating income$41,348
Down payment$140,000
Loan amount$560,000
Monthly payment (P&I)$3,725.69
Annual debt service($44,708)
Annual cash flow-$3,361
Break-even occupancy50.7%

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