ACTIVEsingle familyvia mls

14 Magnolia Ridge

Branson, MO, 65616

6 bd6 ba3,355 sqftBuilt 2026

Listing courtesy of HCW Realty · (417) 239-0951 · MLS# SOM60325431

List price

$798,000

$238/sqft

Listing description

Now introducing..........The Cabins at Magnolia Ridge! Located in one of the most sought-after neighborhoods in southwest Missouri, the Branson Hills Golf Community. Choose from one of our 3 spacious floorplans that maximize comfort, accessibility, and enjoyment. Each cabin will be nightly rental friendly with flexible management options to choose from our you are free to do it yourself! There is space for only 27 units so inventory will be limited with specific floorplans designed for certain lots..........Our 6br 6bth Cabin, Azalea, is the ultimate guest retreat. With 6 full bedrooms and baths and an upper level and basement, this cabin can house the WHOLE BALL TEAM! Located across the street from the Branson Rec Center, which hosts thousands of teams a year; the Azalea is the perfect place to call home while competing for championships as well as enjoying the best of what Branson has to offer....Finally a nightly rental project in the City of Limits of Branson. Act now!........Units are under construction sizes, prices and features subject to change.

Financial analysis

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

Monthly cash flow

$297

Cap rate

6.8%

Cash-on-cash

2.2%

DSCR

1.07

Purchase price

Down payment %

Interest rate %

Renovation budget

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Lodging tax %

Est. annual revenue$105,295

Stays / year58

Property tax($7,980)

Insurance($3,990)

Utilities($3,000)

Electricity($120)

Water($25)

Sewer($20)

Trash($25)

Internet / cable($60)

HOA($0)

Management($21,059)

Maintenance reserve($5,265)

Cleaning($5,256)

Lodging / tourism tax($4,212)

Total operating expenses($50,762)

Net operating income$54,534

Down payment$159,600

Loan amount$638,400

Monthly payment (P&I)$4,247.29

Annual debt service($50,967)

Annual cash flow$3,566

Break-even occupancy45.5%

The listing says the association dues cover some utilities but doesn't report the dues amount, so we've kept those utilities owner-paid rather than credit them against unknown dues. Once you confirm the dues, the covered utilities net out.

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.