← New analysisCompare properties →
ACTIVEsingle familyvia mls

52 Crown Drive

Branson West, MO, 65737

4 bd3 ba3,159 sqftBuilt 2003

Listing courtesy of AMAX Real Estate · (417) 855-2333 · MLS# SOM60324088

List price

$470,000

2% price cut$480,000

$149/sqft

Listing description
Enjoy lake life in this beautiful 4-bedroom, 3 bath home with a lake view. In an established neighborhood, this home sits on a quiet dead-end street. Driving up you will find a 3-car garage for extra storage or cars. Walking up to the front porch you can picture sitting out front on the covered porch. Upon entering you will find plenty of room for family and friends. You have a formal living area and formal dining or walk straight into a beautiful family room with hardwood floors and a fireplace. Entering the kitchen you will find ample counter space, plenty of cabinets, small pantry and room for a kitchen table overlooking the deck and a beautiful view. There is a split bedroom floorplan with the primary bedroom very spacious, an electric fireplace, and double doors walking out on the large deck. There is also the primary bath with a jetted tub, a walk-in shower and large walk-in closet. The 2 guest rooms are on the other side of the home, guest bath and laundry room with washer and dryer included. Going down the stairs, you will find a large family room, tons of storage rooms and another living area or office and a large 4th bedroom with a full bath. You will enjoy the abundance of scenery off the 2 back decks (upper and lower). There is so much to enjoy, and it is all waiting for you!!! Call today for a private showing. Selling AS IS. We have a Pre Lising Inspection that we will gladly share. Repairs are marked in the inspection.
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

-$994

Cap rate (all-in)

3.1%

Cash-on-cash

-5.8%

DSCR

0.60

Est. annual revenue$26,010
Property tax($1,754)
Insurance($1,880)
Utilities($0)
HOA($900)
Management($2,081)
Maintenance reserve($1,301)
Total operating expenses($7,915)
Net operating income$18,095
Down payment$94,000
Renovation budget$110,565
Total cash invested$204,565
All-in cost$580,565
Loan amount$376,000
Monthly payment (P&I)$2,501.54
Annual debt service($30,018)
Annual cash flow-$11,923

This listing reads as a fixer, so we seeded a rough renovation budget to keep the cap rate honest — the low list price isn't a bargain if it needs work. It's only an estimate; replace it with a contractor bid to see your real return.

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.

IDX & copyright information