ACTIVEsingle familyvia mls

261 Country Bluff Drive

Branson, MO, 65616

5 bd5 ba5,420 sqftBuilt 2003

List price

$829,000

Financial analysis

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

Monthly cash flow

-$1,648

Cap rate

4.0%

Cash-on-cash

-11.9%

DSCR

0.63

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$67,251

Stays / year67

Property tax($3,800)

Insurance($4,145)

Utilities($3,000)

HOA($300)

Management($13,450)

Maintenance reserve($3,363)

Cleaning($6,023)

Net operating income$33,171

Down payment$165,800

Loan amount$663,200

Monthly payment (P&I)$4,412.29

Annual debt service($52,947)

Annual cash flow-$19,777

Break-even occupancy79.5%

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

Gorgeous 5 bed, 5 bath home in the exclusive Country Bluffs neighborhood. Massive great room and kitchen on the main level, lower level features a big game room and built in bar area. The lowest level is a stand-alone 1800 sq ft apartment with kitchen and separate entrance.The home showcases 3 fireplaces, and also includes a fire suppression system and high tech security system with surveillance cameras.

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.