← New analysisCompare properties →
ACTIVEsingle familyvia mls

151 Royal Dornoch Drive

Branson, MO, 65616

4 bd4 ba3,880 sqftBuilt 2009

Listing courtesy of Currier & Company · (417) 336-1300 · MLS# SOM60318910

List price

$970,000

3% price cut$995,000

$250/sqft

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!
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

-$4,302

Cap rate

1.1%

Cash-on-cash

-26.6%

DSCR

0.17

Est. annual revenue$27,379
Property tax($7,659)
Insurance($3,880)
Utilities($0)
HOA($1,958)
Management($2,190)
Maintenance reserve($1,369)
Total operating expenses($17,056)
Net operating income$10,323
Down payment$194,000
Loan amount$776,000
Monthly payment (P&I)$5,162.75
Annual debt service($61,953)
Annual cash flow-$51,630

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