← New analysisCompare properties →
ACTIVEmulti familyvia mls

159 Woodland Drive N

Branson, MO, 65616

3 bd2 ba1,230 sqftBuilt 2003

List price

$255,000

159 Woodland Drive N
Financial analysis

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

Monthly cash flow

$777

Cap rate

10.0%

Cash-on-cash

18.3%

DSCR

1.57

Est. annual revenue$49,184
Stays / year67
Property tax($982)
Insurance($1,275)
Utilities($3,000)
HOA($0)
Management($9,837)
Maintenance reserve($2,459)
Cleaning($6,023)
Net operating income$25,609
Down payment$51,000
Loan amount$204,000
Monthly payment (P&I)$1,357.22
Annual debt service($16,287)
Annual cash flow$9,322
Break-even occupancy38.4%

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
GREAT INVESTMENT PROPERTY - this property is currently rented and is used as an investment property. This spacious 3 bedroom 2 bath duplex is perfect as a rental with low maintenance and a great long term tenant. There is 1230 sq ft of living space, 2 car garage, new carpet in bedrooms (going in on May 5th), tile flooring throughout the rest of the home, and very well taken care of. This is a great property to start your rental portfolio with or to add to an existing one. The location is great - close into Branson with all the shopping, dining and entertainment, but not right in the mix of all the traffic. The neighborhood is great and does not have any HOA dues!

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.