ACTIVEcondovia mls

47 Timber Oaks Trail

Branson, MO, 65616

6 bd6 ba2,089 sqftBuilt 2013

List price

$679,000

Financial analysis

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

Monthly cash flow

-$962

Cap rate

4.7%

Cash-on-cash

-8.5%

DSCR

0.73

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$76,285

Stays / year67

Property tax($8,776)

Insurance($3,395)

Utilities($3,000)

HOA($4,200)

Management($15,257)

Maintenance reserve($3,814)

Cleaning($6,023)

Net operating income$31,820

Down payment$135,800

Loan amount$543,200

Monthly payment (P&I)$3,613.92

Annual debt service($43,367)

Annual cash flow-$11,547

Break-even occupancy67.4%

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

Rare opportunity!!! 1 of ONLY 2 six bedroom properties in this subdivision! This fully furnished, turnkey nightly rental in Indian Point and near the marina is already a strong income producer. Featuring 6 bedrooms, 6 baths, a huge yard, and recent upgrades throughout (new HVAC, deck, floors, fixtures, and more), this property is built to attract large groups and maximize bookings. Two outdoor pools + prime lake access location = a winning combo for guests and investors alike.

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.