← New analysisCompare properties →
ACTIVEcondovia mls

171 Summer Bay Boulevard

Branson, MO, 65616

3 bd3 ba1,478 sqftBuilt 2023

List price

$639,000

1
Financial analysis

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

Monthly cash flow

-$1,752

Cap rate

3.1%

Cash-on-cash

-16.4%

DSCR

0.48

Est. annual revenue$49,184
Stays / year67
Property tax($4,878)
Insurance($3,195)
Utilities($3,000)
HOA($0)
Management($9,837)
Maintenance reserve($2,459)
Cleaning($6,023)
Net operating income$19,792
Down payment$127,800
Loan amount$511,200
Monthly payment (P&I)$3,401.03
Annual debt service($40,812)
Annual cash flow-$21,020
Break-even occupancy92.5%

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.

Listing description
Perched in the desirable Summer Bay area, this cabin offers unobstructed lake and mountain views from your private patio and living room. Properties with this level of view, condition, and rental performance rarely come on the market in Branson. The cabin features two king ensuite bedrooms on the main level and a spacious bunkroom with three full-size beds, allowing it to sleep large groups comfortably. Vaulted ceilings and exposed beams amplify the log-cabin aesthetic while filling the home with natural light.The main living area is warm and inviting, centered around a cozy stone fireplace and large windows that perfectly frame the lake. An open kitchen with modern appliances, plenty of counter space, and a dedicated dining area creates the ideal space for entertaining guests or hosting family gatherings. This cabin comes fully furnished with everything needed to immediately continue operating as a successful short-term rental or to enjoy as a private vacation home. The home includes a dedicated laundry room, high-quality linens, a well-stockedkitchen, children's amenities, and thoughtful touches throughout, and a strong rental history with great reviews.Neighborhood includes 2 outdoor pools and community hot tubs, pickleball courts, play ground, and a walking trail that leads down to lake access. Just 10 minutes to the center of Branson.

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.