ACTIVEsingle familyvia mls

120 Sunny Lane

Branson West, MO, 65737

3 bd2 ba2,164 sqftBuilt 1996

List price

$329,000

Financial analysis

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

Monthly cash flow

$360

Cap rate

7.7%

Cash-on-cash

6.6%

DSCR

1.21

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$49,184

Stays / year67

Property tax($888)

Insurance($1,645)

Utilities($3,000)

HOA($0)

Management($9,837)

Maintenance reserve($2,459)

Cleaning($6,023)

Net operating income$25,333

Down payment$65,800

Loan amount$263,200

Monthly payment (P&I)$1,751.08

Annual debt service($21,013)

Annual cash flow$4,320

Break-even occupancy47.3%

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

Excellent 3 bed 2.5 bath home in a wonderful neighborhood right in the middle of Branson West. Minutes to Walmart, Branson, schools and medical facilities. Great subdivision with asphalt streets, city water, city sewer and high speed internet. Well cared for home with hardwood floors, spacious kitchen with lots of storage, dining area, large master suite with large tub, 2 bedrooms downstairs with separate living area and laundry. Very large lot for this subdivision with manicured grass and large mature trees. Wonderful home and subdivision for families or retirees.

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.