ACTIVEsingle familyvia mls

29 Scottsdale Circle

Branson West, MO, 65737

4 bd2 ba1,402 sqftBuilt 1979

Listing courtesy of Murney Associates - Tri-Lakes · (417) 335-6222 · MLS# SOM60327746

List price

$315,000

3% price cut$325,000

$225/sqft

Listing description

This well-maintained 4-bed, 2-bath home is truly move-in ready, offering an open floor plan and a warm, welcoming atmosphere. The main level features durable LVP flooring throughout, complemented by a cozy wood-burning fireplace perfect for chilly evenings. All kitchen appliances and the washer and dryer are included. Fresh landscaping surrounds the property, complete with a charming gazebo with furniture and firepit included and a one-car garage.Situated on a spacious half-acre lot, the home provides ample room for future expansion -- whether you envision an additional garage, workshop, or a generous play area for kids and grandkids. A 10x24 boat slip with lift and locker is available just down the street in the community dock for an additional $65,000, making lake life incredibly convenient.Neat as a pin and ready for its next owner, this property is a fantastic buy. Come take a look before you make your decision -- this one stands out.

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

-$319

Cap rate

5.2%

Cash-on-cash

-6.1%

DSCR

0.81

Purchase price

Down payment %

Interest rate %

Renovation budget

Monthly rent

Vacancy %

Mgmt fee %

Est. annual revenue$24,310

Property tax($3,150)

Insurance($1,260)

Utilities($0)

HOA($450)

Management($1,945)

Maintenance reserve($1,216)

Total operating expenses($8,020)

Net operating income$16,290

Down payment$63,000

Loan amount$252,000

Monthly payment (P&I)$1,676.56

Annual debt service($20,119)

Annual cash flow-$3,829

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.