ACTIVEsingle familyvia mls

36 Magnolia Ridge

Branson, MO, 65616

4 bd4 ba1,961 sqftBuilt 2026

List price

$629,000

Financial analysis

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

Monthly cash flow

-$823

Cap rate

4.8%

Cash-on-cash

-7.8%

DSCR

0.75

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$58,218

Stays / year67

Property tax($1,200)

Insurance($3,145)

Utilities($3,000)

HOA($0)

Management($11,644)

Maintenance reserve($2,911)

Cleaning($6,023)

Net operating income$30,296

Down payment$125,800

Loan amount$503,200

Monthly payment (P&I)$3,347.80

Annual debt service($40,174)

Annual cash flow-$9,878

Break-even occupancy69.4%

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

Now introducing..........The Cabins at Magnolia Ridge! Located in one of the most sought-after neighborhoods in southwest Missouri, the Branson Hills Golf Community. Choose from one of our 3 spacious floorplans that maximize comfort, accessibility, and enjoyment. Each cabin will be nightly rental friendly with flexible management options to choose from our you are free to do it yourself! There is space for only 27 units so inventory will be limited with specific floorplans designed for certain lots..........Our 4br 4bth Cabin, Juniper, features 4 large bedrooms, and 4 full baths! Coming to town on a golf trip? Each player can enjoy his or her own suite. After the round is over head to the incredibly over-sized patio to share stories and memories of the day. Excepted to be on of our most popular models! Act now!........Units are under construction sizes, prices and features subject to change. Estimated completion summer 2026.

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.