← New analysisCompare properties →
ACTIVEsingle familyvia mls

127 Summertime Court

Branson, MO, 65616

4 bd4 ba2,124 sqftBuilt 2024

List price

$740,000

tempImageWElMol
Financial analysis

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

Monthly cash flow

-$1,854

Cap rate

3.4%

Cash-on-cash

-15.0%

DSCR

0.53

Est. annual revenue$58,218
Stays / year67
Property tax($5,929)
Insurance($3,700)
Utilities($3,000)
HOA($0)
Management($11,644)
Maintenance reserve($2,911)
Cleaning($6,023)
Net operating income$25,012
Down payment$148,000
Loan amount$592,000
Monthly payment (P&I)$3,938.59
Annual debt service($47,263)
Annual cash flow-$22,251
Break-even occupancy87.5%

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
Welcome to your ultimate Table Rock Lake retreat! This stunning 4-bedroom, 4-bathroom vacation rental offers breathtaking, panoramic lake views that will leave you and your guests in awe. Designed with both comfort and entertaining in mind, the home features an open-concept living, kitchen, and dining area perfect for gathering, hosting, and making unforgettable memories.The spacious living room is anchored by a cozy fireplace and expansive windows that showcase the incredible scenery. The chef's kitchen flows seamlessly into the living space, creating an inviting atmosphere ideal for large groups and family getaways.Each bedroom is thoughtfully designed for relaxation, with two of the four bedrooms featuring their own fireplaces adding a touch of luxury and warmth for those peaceful evenings in. With four full bathrooms, there's plenty of space and privacy for everyone.Whether you're enjoying your morning coffee overlooking the water or winding down after a day on the lake, this property delivers the perfect blend of comfort, style, and location. The neighborhood is perfect for guests vacationing in Branson with two outdoor pools, an indoor pool, pickleball court, playground, and path to the lake! An exceptional opportunity for a high-performing vacation rental or a personal lakeside escape! Great revenue numbers on this one!

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.