ACTIVEsingle familyvia mls

230 Jax Trail

Branson, MO, 65616

8 bd7 ba4,535 sqftBuilt 2023

List price

$1,200,000

Financial analysis

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

Monthly cash flow

-$3,148

Cap rate

3.2%

Cash-on-cash

-15.7%

DSCR

0.51

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$94,353

Stays / year67

Property tax($12,740)

Insurance($6,000)

Utilities($3,000)

HOA($4,140)

Management($18,871)

Maintenance reserve($4,718)

Cleaning($6,023)

Net operating income$38,862

Down payment$240,000

Loan amount$960,000

Monthly payment (P&I)$6,386.90

Annual debt service($76,643)

Annual cash flow-$37,781

Break-even occupancy87.1%

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

Don't let this one get away! Beautifully appointed and well-maintained Lake Front Lodge to be your primary residence, 2nd home, or your investment property to rent out when you are not there. This is such a perfect location since you can walk to the water or go spend a day at the popular theme park Silver Dollar City which is just a few minutes up the road. This one has it all, such as luxury tiled floors throughout, custom walk-in showers, Upscale appliances, completely furnished, Media and Game Room, Hot Tub, Fire Pit, and a boat slip. This is completely turn-key and ready for Summer Fun. This has a proven strong rental history. You can check out this popular vacation spot on Beth's Breakaways nicknamed ''The Edna''. This place is Special!

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.