← New analysisCompare properties →
ACTIVEsingle familyvia mls

14 Dalton Circle

Branson, MO, 65616

4 bd5 ba5,918 sqftBuilt 1999

Listing courtesy of Alpha Realty MO, LLC · (417) 719-1560 · MLS# SOM60325359

List price

$1,249,900

$211/sqft

Listing description
Own your own piece of paradise with this stunning lakeview home! Not a single detailed was overlooked with the construction of this house. As soon as you step on to this property you will notice the exquisite exterior stonework, exported wood doors, beautiful landscape, and ALL THE VIEWS. Inside, you will immediately notice the open floor plan that is perfect for hosting and entertaining. The oversized kitchen is a dream for any chef with all the high-end finishes and features. The large windows extend through the living room, sunroom, balconies, & bedrooms and offer impeccable views of Table Rock Lake. Wake up in the master bedroom and notice the sunrise right from your bed or from the balcony access! Additionally, the oversized master bedroom has a large walk-in closet, and a spacious bathroom. There are multiple entertaining areas across the three stories--perfect for those with children or who love to host! The home feels luxurious throughout with extra features including a steam shower, large sunroom, tile floors, and gorgeous fixtures. Outside, there is a private courtyard area for lounging, grilling, for pet friends, or additional entertainment space. The yard is also suitable for a potential pool! Jump on the golf cart and find a boat slip just minutes away--available for additional purchase. Park your classic car in one of the EIGHT parking garage spaces! There are so many possibilities here! Minutes from Branson landing, shows, shopping, etc. Schedule today!
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

-$5,583

Cap rate

1.0%

Cash-on-cash

-26.8%

DSCR

0.16

Est. annual revenue$27,379
Property tax($5,482)
Insurance($5,000)
Utilities($0)
HOA($500)
Management($2,190)
Maintenance reserve($1,369)
Total operating expenses($14,541)
Net operating income$12,838
Down payment$249,980
Loan amount$999,920
Monthly payment (P&I)$6,652.49
Annual debt service($79,830)
Annual cash flow-$66,992

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.

IDX & copyright information