← New analysisCompare properties →
ACTIVEsingle familyvia mls

14 Dalton Circle

Branson, MO, 65616

4 bd5 ba5,918 sqftBuilt 1999

List price

$1,300,000

dustindfladjfl
Financial analysis

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

Monthly cash flow

-$5,073

Cap rate

1.7%

Cash-on-cash

-23.4%

DSCR

0.27

Est. annual revenue$58,218
Stays / year67
Property tax($5,482)
Insurance($6,500)
Utilities($3,000)
HOA($500)
Management($11,644)
Maintenance reserve($2,911)
Cleaning($6,023)
Net operating income$22,158
Down payment$260,000
Loan amount$1,040,000
Monthly payment (P&I)$6,919.15
Annual debt service($83,030)
Annual cash flow-$60,871
Break-even occupancy143.9%

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
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!

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.