ACTIVEsingle familyvia mls

102 Lost Creek Circle

Branson West, MO, 65737

2 bd2 ba1,291 sqftBuilt 2004

Listing courtesy of ReeceNichols - Branson · (417) 335-5950 · MLS# SOM60320823

List price

$375,000

$290/sqft

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.

Financial analysis

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

Monthly cash flow

-$19,412

Cap rate

-55.7%

Cash-on-cash

-310.6%

DSCR

-8.73

Purchase price

Down payment %

Interest rate %

Renovation budget

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Lodging tax %

Est. annual revenue$34,164

Stays / year58

Property tax($1,579)

Insurance($1,875)

Utilities($3,000)

Electricity($120)

Water($25)

Sewer($20)

Trash($25)

Internet / cable($60)

HOA($221,544)

Management($6,833)

Maintenance reserve($1,708)

Cleaning($5,256)

Lodging / tourism tax($1,367)

Total operating expenses($243,162)

Net operating income-$208,998

Down payment$75,000

Loan amount$300,000

Monthly payment (P&I)$1,995.91

Annual debt service($23,951)

Annual cash flow-$232,949

Break-even occupancy636.5%

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.