ACTIVEsingle familyvia mls

3100 State Highway Dd

Branson West, MO, 65737

4 bd3 ba2,400 sqftBuilt 1975

List price

$399,500

Financial analysis

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

Monthly cash flow

$517

Cap rate

7.9%

Cash-on-cash

7.8%

DSCR

1.24

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$58,218

Stays / year67

Property tax($924)

Insurance($1,998)

Utilities($3,000)

HOA($0)

Management($11,644)

Maintenance reserve($2,911)

Cleaning($6,023)

Net operating income$31,719

Down payment$79,900

Loan amount$319,600

Monthly payment (P&I)$2,126.31

Annual debt service($25,516)

Annual cash flow$6,203

Break-even occupancy45.9%

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

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 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.

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.