← New analysisCompare properties →
ACTIVEsingle familyvia mls

1517 Lake Bluff Drive

Branson West, MO, 65737

4 bd5 ba7,967 sqftBuilt 1984

Listing courtesy of Foggy River Realty LLC · (417) 334-5433 · MLS# SOM60328688

List price

$2,950,000

$370/sqft

Listing description
Experience luxury lakefront living in this exceptional Table Rock Lake estate, completely renovated down to the studs and finished in 2021. Perfectly positioned on a peninsula with lake views from three sides, this remarkable home offers a gentle walk to the shoreline and an unmatched waterfront lifestyle.Inside, you'll find soaring Wisconsin spruce ceilings, massive Iowa timber beams, rich hardwood flooring, expansive Andersen windows, and an elevator serving all three levels. The chef's kitchen features custom cabinetry with knotty alder doors, a stunning 200-year-old poplar tree island from Dogwood Canyon. Monogram appliances, a 6-burner gas range with grill. Fisher & Paykel dishwasher, warming drawer, pot filler, Butler's pantry, walk-in pantry, and coffee bar.Designed for entertaining, the spacious floor plan includes multiple living areas, a private office, oversized family room, guest bedroom with Murphy bed, and an incredible upper-level bunk room with its own private entrance, full bath, loft, coffee bar, dedicated HVAC, and abundant storage. The luxurious primary suite offers a copper soaking tub, massive wheelchair-accessible walk-in shower, dual walk-in closets, and custom vanities.Outdoor living is equally impressive with 2.6000 feet of Trex decking, covered and open entertaining spaces, covered patio, wrought-iron railings, sprinkler system, and a gentle gravel path leading to the lake. Additional amenities include 30x30 attached garage, heated and cooled 30x28 drive-through boat garage with workshop, heated and cooled John Deere room, central vacuum, security system, generator and camera wiring, one geothermal 3 HVAC systems, spray foam insulation, quarter-log siding, private well, septic, and an owned 500-gallon propane tank.A private two-stall dock is available for an additional $250,000 and features 11x30 and 11x24 slips, tritoon and bass boat lifts, three lockers, a large concrete swim platform, solar power, and water pump.
Financial analysis

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

Short-term rentals aren't permitted here, so this is underwritten as a long-term rental — monthly rent and vacancy instead of nightly rate and occupancy.

Monthly cash flow

-$17,257

Cap rate

-0.6%

Cash-on-cash

-35.1%

DSCR

-0.10

Est. annual revenue$26,010
Property tax($29,500)
Insurance($11,800)
Utilities($0)
HOA($0)
Management($2,081)
Maintenance reserve($1,301)
Total operating expenses($44,681)
Net operating income-$18,671
Down payment$590,000
Loan amount$2,360,000
Monthly payment (P&I)$15,701.14
Annual debt service($188,414)
Annual cash flow-$207,085

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.

IDX & copyright information