ACTIVEsingle familyvia mls

102 Lost Creek Circle

Branson West, MO, 65737

2 bd2 ba1,291 sqftBuilt 2004

List price

$375,000

Financial analysis

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

Monthly cash flow

-$18,701

Cap rate

-53.5%

Cash-on-cash

-299.2%

DSCR

-8.37

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$40,150

Stays / year67

Property tax($1,579)

Insurance($1,875)

Utilities($3,000)

HOA($218,100)

Management($8,030)

Maintenance reserve($2,008)

Cleaning($6,023)

Net operating income-$200,464

Down payment$75,000

Loan amount$300,000

Monthly payment (P&I)$1,995.91

Annual debt service($23,951)

Annual cash flow-$224,415

Break-even occupancy567.4%

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

Wonderful Cabin in the wood with all of the excitement of a vacation area. Stonebridge park & playground are fun. Roark Creek skipping rocks and wading in the water are memories. There is a Clubhouse with a restaurant and Golfing and a swimming pool. Oh and tennis courts too. The hot tub on the screened porch at Cabin 7 is pretty enticing too. The cabin adds to the attitude of being relaxed in nature. This unit is a high preforming vacation rental 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.