← New analysisCompare properties →
ACTIVEsingle familyvia mls

4 Andrew Drive

Branson West, MO, 65737

3 bd3 ba2,855 sqftBuilt 1996

List price

$385,000

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

-$1,167

Cap rate

2.8%

Cash-on-cash

-18.2%

DSCR

0.43

Est. annual revenue$17,664
Property tax($1,562)
Insurance($1,540)
Utilities($0)
HOA($1,680)
Management($1,413)
Maintenance reserve($883)
Net operating income$10,585
Down payment$77,000
Loan amount$308,000
Monthly payment (P&I)$2,049.13
Annual debt service($24,590)
Annual cash flow-$14,004

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
Lake life meets nature's paradise @4 Andrew Dr! Move-in ready & tucked among mature hardwoods, this lake-close retreat offers the perfect blend of comfort, wildlife, privacy, & convenience. Wake to beautiful sunrises & spend evenings watching fireflies dance across cool lake breezes while birds and a distance train whistle provide the soundtrack to your day. Tiered landscaping showcases established perennials, shaded outdoor spaces, & plenty of opportunities to enjoy the beauty of the Ozarks. Seller's favorite spot? The charming swing beneath the pergola, perfect for local wildlife wander through your backyard oasis. Indoor & outdoor living blend seamlessly w/ a covered front deck overlooking nature, while the covered lower patio features a relaxing swing & bubbly hot tub ready to help you unwind after a day on the water. Just a hop, skip, & jump from quick lake access, spend your days casting a line, launching kayaks onto crystal-clear Table Rock Lake. Community pool & basketball court is only min away. Low HOA dues also include water, sewer, trash, street maintenance, & access to the neighborhood clean-up lot for leaves, grass clippings, & yard debris. Outdoor features include 4 rain collection barrels, storage shed for tools & lake toys, plus a bonus Cajun smokehouse currently serving as add gardening tool space. Utility history also avail for peace of mind. Inside enjoy two family spaces offering room for everyone to spread out. The main level features an open kitchen, living, & dining area w/ newer appliances, timeless white cabinetry, granite countertops, beautiful tile work, & abundant storage, as well as a spacious owner's suite w/ private ensuite, guest bedroom, guest bath, laundry, & attached 2-car garage. Downstairs offers a generous 2nd living area, 3rd bedroom, guest bath, office, craft room, & extra storage. Conveniently located min to Kimberling City, shopping, dining, marinas, lake attractions & Branson! New cherished memories await @ 4 Andrew Dr.

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.