ACTIVEmanufacturedvia mls

441 Monarch Drive

Branson, MO, 65616

1 bd1 ba284 sqftBuilt 2015

Listing courtesy of Murney Associates - Primrose · (417) 823-2300 · MLS# SOM60320469

List price

$80,000

$282/sqft

Listing description

This charming, fully furnished, lake retreat is nestled in Fall Creek RV Estates on a 0.066 acre lot. It includes the lot and a 2015 Flagstaff 30' travel trailer, with 3 slide outs. The trailer features 1 bedroom, 1 bathroom, and sleeps 4 with a pullout sofa in the living area. The spacious kitchen offers a peninsula, gas cooktop and oven, microwave, and a fridge/freezer. Enjoy an electric fireplace and built-in entertainment with a Smart TV, radio system and surround sound-indoors and out!Step outside to your own private oasis complete with an accent-lit pergola, gas fire-pit, comfortable seating, grill under its own covered pergola, retractable awning, and a 7x7 storage shed for all your lake gear. In August of 2022, the roof was replaced, and the concrete patio was expanded to provide lots of outdoor relaxation space. Located just 2 minutes to great fishing on Lake Taneycomo and under 10 minutes to Table Rock Dam, Moonshine Beach and the 76 strip.

This is a studio/efficiency-sized unit, where our nightly-rate estimate is rough — verify the actual revenue before relying on the cap rate.

Financial analysis

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

Short-term rentals aren't permitted here, so this is underwritten as a long-term rental — monthly rent and vacancy instead of nightly rate and occupancy.

Monthly cash flow

-$192

Cap rate

3.5%

Cash-on-cash

-14.4%

DSCR

0.55

Purchase price

Down payment %

Interest rate %

Renovation budget

Monthly rent

Vacancy %

Mgmt fee %

Est. annual revenue$4,107

Property tax($383)

Insurance($320)

Utilities($0)

HOA($60)

Management($329)

Maintenance reserve($205)

Total operating expenses($1,297)

Net operating income$2,810

Down payment$16,000

Loan amount$64,000

Monthly payment (P&I)$425.79

Annual debt service($5,110)

Annual cash flow-$2,300

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.