← New analysisCompare properties →
ACTIVEsingle familyvia mls

564 Arizona Drive

Branson, MO, 65616

5 bd4 ba5,510 sqftBuilt 2015

List price

$750,000

564 Arizona Drive
Financial analysis

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

Monthly cash flow

-$1,056

Cap rate

4.7%

Cash-on-cash

-8.5%

DSCR

0.74

Est. annual revenue$67,251
Stays / year67
Property tax($2,432)
Insurance($3,750)
Utilities($3,000)
HOA($0)
Management($13,450)
Maintenance reserve($3,363)
Cleaning($6,023)
Net operating income$35,234
Down payment$150,000
Loan amount$600,000
Monthly payment (P&I)$3,991.81
Annual debt service($47,902)
Annual cash flow-$12,668
Break-even occupancy70.7%

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
Welcome to 564 Arizona Drive! Situated on more than 2 acres at the end of a quiet cul-de-sac, this spacious 5-bedroom home offers approximately 5,500 square feet of comfortable country living just minutes from Branson. Enjoy peaceful mornings on the large covered front porch and take in the privacy and charm of the surrounding landscape. The main level features an open-concept kitchen and living area, formal dining room, primary suite, guest bedroom, full bath, laundry room, and access to the back deck and attached garage. Upstairs, you'll find two additional bedrooms, a full bathroom, a generous flex space ideal for hobbies, recreation, or a second living area, plus imaginative built-in play spaces sure to delight kids and pets alike. The finished lower level provides exceptional versatility with a fifth bedroom, full kitchen, family room with fireplace, soundproof studio or theater room, and a separate garage complete with washer and dryer hookups and private exterior entrance--making it an excellent option for multigenerational living, guests, or a private second living quarters.Fresh landscaping enhances the curb appeal of this inviting property. Conveniently located just 4 minutes from Highway 65, 7 minutes from Branson Schools, and only 20 minutes from Table Rock Lake, this home offers the perfect balance of privacy, space, and accessibility. Be sure to view the virtual walkthrough tour and schedule your private showing today!

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.