← New analysisCompare properties →
ACTIVEsingle familyvia mls

53 Holly Lane

Branson West, MO, 65737

4 bd4 ba3,735 sqftBuilt 2002

Listing courtesy of Gerken & Associates, Inc. · (417) 334-1892 · MLS# SOM60328641

List price

$1,300,000

$348/sqft

Listing description
This is the complete Table Rock Lake package - all brick lakefront/lakeview home with two boat slips just an easy walk behind the home. Inside you'll find an open living room, kitchen and dining area with 13' ceilings that add to the openness and natural light and the view of the lake is a constant reminder of the memories waiting to be made. The kitchen offers two cooktop stoves, wall oven, microwave, refrigerator and trash compactor. The kitchen large island is perfect for gathering while providing ample prep space. The main level provides easy living with four bedrooms and three full bathrooms. The master bedroom is spacious and the master bathroom offers dual vanities, a jetted tub, linen closet and oversized master closet. The 20'x32' upstairs bonus room offers a great space for all the guests who come to enjoy the lake house and even has a full bathroom and a wet bar. Ready to get outside? Step out the back door onto the large covered deck overlooking the dock. The path to the dock is very gentle and nicely maintained, making it easy to get on the water. The first two 10'x28' slips on the left are available for $80,000 each. The dock offers electricity, a swim deck and located in a quite cove minutes from the excitement of Indian Point. Be sure to take the virtual tour or call today for your private viewing.
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

-$6,592

Cap rate

0.3%

Cash-on-cash

-30.4%

DSCR

0.05

Est. annual revenue$26,010
Property tax($13,000)
Insurance($5,200)
Utilities($0)
HOA($500)
Management($2,081)
Maintenance reserve($1,301)
Total operating expenses($22,081)
Net operating income$3,929
Down payment$260,000
Loan amount$1,040,000
Monthly payment (P&I)$6,919.15
Annual debt service($83,030)
Annual cash flow-$79,101

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