ACTIVEsingle familyvia mls

75 Pool Side Way

Branson West, MO, 65737

2 bd4 ba2,074 sqftBuilt 2008

Listing courtesy of ReeceNichols - Branson · (417) 335-5950 · MLS# SOM60320889

List price

$599,000

$289/sqft

Listing description

Location Location Location. Lakefront, Forest Lake with glistening views and amazing sunsets. The Cabins sleeps 12-13 people! it has 2 kitchens, 2 living areas and is great for a bunch of people to hang out together. The Property was built like a duplex but both areas share the laundry area. There are 2 official bedrooms, one loft king bed and one loft bunk bed area. Two full bath up and 1 /1/2 bath down This Cabin sits adjacent- right next to- the Pool, the clubhouse and the Basketball area for the development. There is a play ground too on the other side of the clubhouse. You can watch the action from your porch. This Investment property can be both your escape and your investment.

Financial analysis

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

Monthly cash flow

-$2,964

Cap rate

0.4%

Cash-on-cash

-29.7%

DSCR

0.07

Purchase price

Down payment %

Interest rate %

Renovation budget

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Lodging tax %

Est. annual revenue$35,741

Stays / year58

Property tax($4,837)

Insurance($2,995)

Utilities($3,000)

Electricity($120)

Water($25)

Sewer($20)

Trash($25)

Internet / cable($60)

HOA($6,600)

Management($7,148)

Maintenance reserve($1,787)

Cleaning($5,256)

Lodging / tourism tax($1,430)

Total operating expenses($33,052)

Net operating income$2,688

Down payment$119,800

Loan amount$479,200

Monthly payment (P&I)$3,188.13

Annual debt service($38,258)

Annual cash flow-$35,569

Break-even occupancy132.9%

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.