← New analysisCompare properties →
ACTIVEmulti familyvia mls

117 Vista View Drive, Unit B

Branson, MO, 65616

2 bd2 ba1,261 sqftBuilt 2020

List price

$235,000

Financial analysis

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

Monthly cash flow

$17

Cap rate

6.5%

Cash-on-cash

0.4%

DSCR

1.01

Est. annual revenue$40,150
Stays / year67
Property tax($1,706)
Insurance($1,175)
Utilities($3,000)
HOA($3,000)
Management($8,030)
Maintenance reserve($2,008)
Cleaning($6,023)
Net operating income$15,209
Down payment$47,000
Loan amount$188,000
Monthly payment (P&I)$1,250.77
Annual debt service($15,009)
Annual cash flow$200
Break-even occupancy54.5%

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.

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.