ACTIVEsingle familyvia mls

121 Lenhart Lane

Branson, MO, 65616

8 bd9 ba6,027 sqftBuilt 1999

Listing courtesy of Currier & Company · (417) 336-1300 · MLS# SOM60324978

List price

$949,000

$157/sqft

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.

Financial analysis

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

Monthly cash flow

$617

Cap rate

7.2%

Cash-on-cash

3.9%

DSCR

1.12

Purchase price

Down payment %

Interest rate %

Renovation budget

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Lodging tax %

Est. annual revenue$154,001

Stays / year58

Property tax($11,647)

Insurance($4,745)

Utilities($3,000)

Electricity($120)

Water($25)

Sewer($20)

Trash($25)

Internet / cable($60)

HOA($16,677)

Management($30,800)

Maintenance reserve($7,700)

Cleaning($5,256)

Lodging / tourism tax($6,160)

Total operating expenses($85,985)

Net operating income$68,016

Down payment$189,800

Loan amount$759,200

Monthly payment (P&I)$5,050.98

Annual debt service($60,612)

Annual cash flow$7,404

Break-even occupancy44.6%

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.