ACTIVEsingle familyvia mls

128 Mulligan Court

Branson, MO, 65616

4 bd4 ba2,365 sqftBuilt 2007

List price

$512,995

Financial analysis

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

Monthly cash flow

-$456

Cap rate

5.3%

Cash-on-cash

-5.3%

DSCR

0.83

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$58,218

Stays / year67

Property tax($4,782)

Insurance($2,565)

Utilities($3,000)

HOA($0)

Management($11,644)

Maintenance reserve($2,911)

Cleaning($6,023)

Net operating income$27,293

Down payment$102,599

Loan amount$410,396

Monthly payment (P&I)$2,730.37

Annual debt service($32,765)

Annual cash flow-$5,471

Break-even occupancy63.0%

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

HUGE PRICE IMPROVEMENT! Luxury Golf Course Retreat! Fully Furnished! Discover the perfect blend of personal retreat and income-producing asset with this luxury home on the prestigious Branson Hills Golf Course. This fully furnished 4-bedroom property is ideal for both owners and guests--each bedroom features its own private bathroom, offering privacy and comfort for families, groups, and high-value STR stays. The spacious layout flows onto a large covered deck creating a relaxing space for morning coffee, evening gatherings, or simply unwinding after a day on the course or in town. Located just minutes from Branson's top restaurants, shopping, and attractions, the convenience and setting are a major draw for repeat renters and owners alike. Whether you're looking for a premium vacation home to enjoy throughout the year or a strong-performing short-term rental to add to your portfolio, this property delivers exceptional versatility and long-term value.

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.