← New analysisCompare properties →
ACTIVEsingle familyvia mls

133 Dogwood Crest

Branson West, MO, 65737

4 bd5 ba5,128 sqftBuilt 2006

List price

$1,150,000

Come on in!
Financial analysis

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

Monthly cash flow

-$4,118

Cap rate

2.1%

Cash-on-cash

-21.5%

DSCR

0.33

Est. annual revenue$58,218
Stays / year67
Property tax($4,703)
Insurance($5,750)
Utilities($3,000)
HOA($150)
Management($11,644)
Maintenance reserve($2,911)
Cleaning($6,023)
Net operating income$24,038
Down payment$230,000
Loan amount$920,000
Monthly payment (P&I)$6,120.78
Annual debt service($73,449)
Annual cash flow-$49,411
Break-even occupancy127.2%

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
Spectacular Lake View! High End Finishes! Boat Slip Available! You'll be king of the mountain with this fabulous estate home, offering over 5,000 square feet of luxury living space with stunning Table Rock Lake views, exceptional curb appeal, and fine finishes throughout. This impressive 4-bedroom, 4.5-bath home with 4 car garage features soaring vaulted wood-clad ceilings, a gorgeous newly remodeled chef's kitchen with additional bar seating, a wet bar, two spacious living areas, a dedicated office, hobby/recreation room that could even make a great mother-in-law suite, and a luxurious spa-inspired primary suite designed for relaxation. Designed for accessibility, an elevator provides convenient access between levels, while the John Deere room offers abundant storage for lake toys and equipment. An extensive 'hobby cave' is perfect for the woodworker or car enthusiast! Outdoor living is equally impressive with a welcoming covered front porch, expansive upper and lower covered decks, an outdoor kitchen, multiple entertaining spaces, a firepit gathering area, and a bocce ball court perfect for friendly family competition. The architecture is filled with character, creating a home that feels both elegant and inviting. For lake enthusiasts, a 10x28 boat slip is available just a golf cart ride away, making it easy to enjoy everything Table Rock Lake has to offer. This is the dream lake home setup. It truly has it all! Don't miss your chance to own this exceptional retreat in the classy Fox Trail community--schedule your private showing today before it's gone!

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.