ACTIVEsingle familyvia mls

504 W Maddux Street

Branson, MO, 65616

2 bd1 ba788 sqftBuilt 1930

List price

$105,000

Financial analysis

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

Monthly cash flow

$1,128

Cap rate

19.3%

Cash-on-cash

64.4%

DSCR

3.02

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$40,150

Stays / year67

Property tax($325)

Insurance($525)

Utilities($3,000)

HOA($0)

Management($8,030)

Maintenance reserve($2,008)

Cleaning($6,023)

Net operating income$20,240

Down payment$21,000

Loan amount$84,000

Monthly payment (P&I)$558.85

Annual debt service($6,706)

Annual cash flow$13,533

Break-even occupancy24.1%

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

*** INVESTOR SPECIAL *** This cute little 2 bedroom/1 bathroom bungalow is located in downtown Branson, MO. Just steps away from all the downtown shops and restaurants and a short stroll to the Branson Landing! This gem sports a newer metal roof and the zoning allows for use as a short-term rental provided you outift it with the proper safety equipment and get city approval. This property would also make a great home, vacation home, or mid-term or long-term rental! The home will need a fair amount of renovation so this is by no means move-in ready. Be ready to invest some additional funds to bring your vision to life here! Price is Firm!

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.