ACTIVEsingle familyvia mls

3100 State Highway Dd

Branson West, MO, 65737

4 bd3 ba2,400 sqftBuilt 1975

Listing courtesy of Southern Missouri Real Estate, LLC · (417) 332-7366 · MLS# SOM60317965

List price

$399,500

$166/sqft

Listing description

PRICE LOWERED ON THIS Unique Tri-Level Home with incredible setting and easterly view across Table Rock Lake all the way to Table Rock Dam!! Over an acre with Paved State Highway Frontage. Big Yard has mature shade trees and mature landscaping. There is a 36 x 28 detached Shop - garage with -1/2 bath. There are two Overhead Doors with Auto-Garage-Door Openers and Plenty of Room for your toys, classic cars and more. 4 BR, 3 BATH, 1 car attached garage (with new auto-opener) home with beautiful native stone trim and stone fireplace. Lots of decking (freshly restained) with gorgeous lake views. Recent updates include a new Hot Water Heater 5 years ago, New water-well pressure tank 3 years ago and recent repaint of the house and garage!! . Easy Access and Close to all conveniences.

Financial analysis

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

Short-term rentals aren't permitted here, so this is underwritten as a long-term rental — monthly rent and vacancy instead of nightly rate and occupancy.

Monthly cash flow

-$707

Cap rate

4.3%

Cash-on-cash

-10.6%

DSCR

0.67

Purchase price

Down payment %

Interest rate %

Renovation budget

Monthly rent

Vacancy %

Mgmt fee %

Est. annual revenue$26,010

Property tax($3,995)

Insurance($1,598)

Utilities($0)

HOA($0)

Management($2,081)

Maintenance reserve($1,301)

Total operating expenses($8,974)

Net operating income$17,036

Down payment$79,900

Loan amount$319,600

Monthly payment (P&I)$2,126.31

Annual debt service($25,516)

Annual cash flow-$8,480

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.