ACTIVEsingle familyvia mls

75 Pool Side Way

Branson West, MO, 65737

2 bd4 ba2,074 sqftBuilt 2008

List price

$599,000

Financial analysis

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

Monthly cash flow

-$2,083

Cap rate

2.2%

Cash-on-cash

-20.9%

DSCR

0.35

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$40,150

Stays / year67

Property tax($4,837)

Insurance($2,995)

Utilities($3,000)

HOA($0)

Management($8,030)

Maintenance reserve($2,008)

Cleaning($6,023)

Net operating income$13,258

Down payment$119,800

Loan amount$479,200

Monthly payment (P&I)$3,188.13

Annual debt service($38,258)

Annual cash flow-$24,999

Break-even occupancy112.1%

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

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.

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.