ACTIVEsingle familyvia mls

113 Bull Run Road

Branson, MO, 65616

3 bd3 ba2,345 sqftBuilt 1997

Listing courtesy of Table Rock Sunset Properties · (417) 597-4148 · MLS# SOM60326777

List price

$286,000

$122/sqft

Listing description

4 Bedroom/3Bath Home with Privacy fence, shed and nice back yard. Enjoy the Newer decks on both levels. Lower level has a large family room w/wood stove and an extra nonconforming master bedroom. 3 Bedrooms including main master on the main level. Living room with fireplace. Kitchen and utility room all on the main level.See the video for a walk through before seeing in person or ask an agent to send to you.Just outside of Branson away from the traffic but close to North end shopping center, Super Walmart, Home Depot, etc and restaurants.

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

-$461

Cap rate

4.5%

Cash-on-cash

-9.7%

DSCR

0.70

Purchase price

Down payment %

Interest rate %

Monthly rent

Vacancy %

Mgmt fee %

Est. annual revenue$17,664

Property tax($1,374)

Insurance($1,144)

Utilities($0)

HOA($120)

Management($1,413)

Maintenance reserve($883)

Net operating income$12,730

Down payment$57,200

Loan amount$228,800

Monthly payment (P&I)$1,522.21

Annual debt service($18,267)

Annual cash flow-$5,537

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.

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.