← New analysisCompare properties →
ACTIVEsingle familyvia mls

121 Lenhart Lane

Branson, MO, 65616

8 bd9 ba6,027 sqftBuilt 1999

List price

$974,000

Financial analysis

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

Monthly cash flow

-$2,805

Cap rate

2.9%

Cash-on-cash

-17.3%

DSCR

0.46

Est. annual revenue$94,353
Stays / year67
Property tax($11,647)
Insurance($4,870)
Utilities($3,000)
HOA($16,677)
Management($18,871)
Maintenance reserve($4,718)
Cleaning($6,023)
Net operating income$28,548
Down payment$194,800
Loan amount$779,200
Monthly payment (P&I)$5,184.04
Annual debt service($62,208)
Annual cash flow-$33,661
Break-even occupancy83.6%

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
LAKE VIEW! RESORT AMENITIES! POOL! This stately Colonial Revival estate features 8 bedrooms and 8 baths in an amazing Branson location. Over 6,000 square feet of living space with beautiful Table Rock Lake views and room for everyone. This turn-key property is fully approved for short term rental, or phenomenal as a full time residence! Designed for large gatherings, family retreats, and strong nightly rental performance, the spacious floor plan features multiple living and entertainment areas, a grand staircase, dining space for large groups, and a huge game room complete with pool table, shuffleboard, arcade games, air hockey, and gaming systems. Outdoor living is equally impressive with a screened porch, swimming pool, private hot tub, oversized 20x28 patio, fire pit, and family-friendly green space. Full access to the adjacent resort's amenities including an indoor pool, two outdoor pools, playground, pickleball, basketball, and tennis courts. Conveniently located near Table Rock Lake, State Park Marina, Moonshine Beach, Silver Dollar City, golf courses, shopping, dining, and all that Branson has to offer, this property combines size, amenities, location, and lake views into one exceptional package. Whether you're looking for a luxury vacation home, corporate retreat property, or a high-capacity nightly rental investment, opportunities like this are hard to find.

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.