ACTIVEsingle familyvia mls

151 Royal Dornoch Drive

Branson, MO, 65616

4 bd4 ba3,880 sqftBuilt 2009

List price

$995,000

Financial analysis

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

Monthly cash flow

-$3,625

Cap rate

2.0%

Cash-on-cash

-21.9%

DSCR

0.32

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$58,218

Stays / year67

Property tax($7,659)

Insurance($4,975)

Utilities($3,000)

HOA($1,958)

Management($11,644)

Maintenance reserve($2,911)

Cleaning($6,023)

Net operating income$20,049

Down payment$199,000

Loan amount$796,000

Monthly payment (P&I)$5,295.81

Annual debt service($63,550)

Annual cash flow-$43,501

Break-even occupancy118.6%

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

Stately home in Branson Hills! Designer finishes! Massive windows and statement spaces! This all-brick and stone two-story in the sought-after Branson Hills Estates community offers over 4,600 square feet of high-end living with 4 bedrooms, 3.5 baths, and convenient three car garage. From the moment you walk in, the quality is undeniable--soaring ceilings, a dramatic wall of oversized windows, and a stunning fireplace anchor the living space, while rich wood flooring and custom cabinetry shine throughout. The oversized kitchen is a true centerpiece with beautifully crafted cabinets, expansive granite surfaces, a large island, and bar seating that flows seamlessly into the inviting hearth room, plus a bright breakfast nook surrounded by windows--perfect for casual dining with a view. The main-level primary suite is a retreat of its own, featuring a jetted tub, walk-in shower, dual sinks with built-in vanity, and generous space. Upstairs, a dramatic upper-level overlook adds architectural interest and views into the main living area, leading to additional bedrooms including a private en suite and Jack-and-Jill bath. Enjoy the large back deck and fenced yard. Branson Hills offers a great upscale community lifestyle with clubhouse, pool, tennis, pickleball, and dining - all just a short golf cart ride away. Plus, it's the IDEAL Branson location that is convenient to everything! When homes like this come up in Branson Hills, they don't last long!

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.