ACTIVEsingle familyvia mls

36 Magnolia Ridge

Branson, MO, 65616

4 bd4 ba1,961 sqftBuilt 2026

Listing courtesy of HCW Realty · (417) 239-0951 · MLS# SOM60325432

List price

$629,000

$321/sqft

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.

Financial analysis

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

Monthly cash flow

-$821

Cap rate

4.8%

Cash-on-cash

-7.8%

DSCR

0.75

Purchase price

Down payment %

Interest rate %

Renovation budget

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Lodging tax %

Est. annual revenue$67,627

Stays / year58

Property tax($6,290)

Insurance($3,145)

Utilities($3,000)

Electricity($120)

Water($25)

Sewer($20)

Trash($25)

Internet / cable($60)

HOA($0)

Management($13,525)

Maintenance reserve($3,381)

Cleaning($5,256)

Lodging / tourism tax($2,705)

Total operating expenses($37,303)

Net operating income$30,324

Down payment$125,800

Loan amount$503,200

Monthly payment (P&I)$3,347.80

Annual debt service($40,174)

Annual cash flow-$9,849

Break-even occupancy59.1%

The listing says the association dues cover some utilities but doesn't report the dues amount, so we've kept those utilities owner-paid rather than credit them against unknown dues. Once you confirm the dues, the covered utilities net out.

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.