ACTIVEsingle familyvia mls

284 Shady Drive

Branson, MO, 65616

4 bd2 ba1,575 sqftBuilt 2002

Listing courtesy of Keller Williams Tri-Lakes · (417) 336-4999 · MLS# SOM60330088

List price

$365,000

$232/sqft

Listing description

Imagine starting your morning with a cup of coffee on the covered front porch and ending your day relaxing on the 12x14 covered back deck surrounded by beautiful mature trees and established landscaping. The outdoor spaces create a setting you'll enjoy throughout every season. Inside, this inviting 4-bedroom, 2-bath home offers comfortable living with thoughtful updates throughout. Gather with family and friends around the cozy gas fireplace, then retreat to the beautifully updated master bathroom featuring a custom walk-in shower. Need room for all your hobbies and toys? You'll appreciate the 12x30 RV carport, providing plenty of space for an RV, boat, or additional vehicles. The attached garage includes built-in cabinets to keep tools and equipment neatly organized, while the 16x20 insulated shop with air conditioning is ready for woodworking, crafts, projects, or whatever you've been dreaming of creating. Located just 10 minutes from Table Rock Lake access and only 5 minutes from Lake Taneycomo, you'll have quick access to boating, fishing, and outdoor recreation. Grocery stores, shopping, and restaurants are all within a 7-minute drive, offering the perfect combination of peaceful living and everyday convenience.

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

-$173

Cap rate

5.8%

Cash-on-cash

-2.8%

DSCR

0.91

Purchase price

Down payment %

Interest rate %

Renovation budget

Monthly rent

Vacancy %

Mgmt fee %

Est. annual revenue$27,379

Property tax($1,123)

Insurance($1,460)

Utilities($0)

HOA($0)

Management($2,190)

Maintenance reserve($1,369)

Total operating expenses($6,142)

Net operating income$21,237

Down payment$73,000

Loan amount$292,000

Monthly payment (P&I)$1,942.68

Annual debt service($23,312)

Annual cash flow-$2,075

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.