ACTIVEsingle familyvia mls

212 Angora Road

Branson West, MO, 65737

4 bd3 ba2,979 sqftBuilt 2000

Listing courtesy of Keller Williams Tri-Lakes · (417) 336-4999 · MLS# SOM60330106

List price

$470,000

$158/sqft

Listing description

Welcome to your next favorite home -- a stunning four-bedroom, three-bathroom plus bonus room that's been renovated from top to bottom. You can enjoy the beauty of nature and soak in the views of creek from the deck.Let's talk about what's new, because it might be easier to list what isn't. Both kitchens -- yes, you read that right, both -- have been completely renovated. Every bathroom got the star treatment with new vanities, and the primary bathroom is giving spa vibes with a tiled walk-in shower and heated floors. Cold toes? Not in this house.Luxury vinyl plank floors flow throughout the main living spaces while plush new carpet cushions every bedroom. Fresh paint, new light fixtures, and ceiling fans keep things bright and breezy. Most windows have been replaced, and a new mini-split heating and cooling system downstairs means everyone stays comfortable no matter the season.The layout is a dream with a double family room setup -- perfect for when half the crew wants movie night and the other half wants game night. Step outside to a freshly sanded and stained screened-in deck, ideal for morning coffee without the mosquito tax. There's even a handy shed tucked underneath.The community sweetens the deal with an outdoor pool and courts. Craving lake life? There's water access to Table Rock Lake in the community. Port of Kimberling is roughly fifteen minutes away with marina access for boat rentals and launching. Wolfpack Park is just down the road with courts, playgrounds, and trails galore.Schedule your showing before someone else falls in love first.*Rooms have been virtually staged and seasons enhanced*

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

-$1,041

Cap rate

3.7%

Cash-on-cash

-13.3%

DSCR

0.58

Purchase price

Down payment %

Interest rate %

Renovation budget

Monthly rent

Vacancy %

Mgmt fee %

Est. annual revenue$26,010

Property tax($1,536)

Insurance($1,880)

Utilities($0)

HOA($1,680)

Management($2,081)

Maintenance reserve($1,301)

Total operating expenses($8,478)

Net operating income$17,532

Down payment$94,000

Loan amount$376,000

Monthly payment (P&I)$2,501.54

Annual debt service($30,018)

Annual cash flow-$12,486

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.