ACTIVEsingle familyvia mls

314 W College Street

Branson, MO, 65616

3 bd3 ba1,408 sqftBuilt 2021

List price

$425,000

Financial analysis

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

Monthly cash flow

-$245

Cap rate

5.7%

Cash-on-cash

-3.5%

DSCR

0.89

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$49,184

Stays / year67

Property tax($1,530)

Insurance($2,125)

Utilities($3,000)

HOA($0)

Management($9,837)

Maintenance reserve($2,459)

Cleaning($6,023)

Net operating income$24,210

Down payment$85,000

Loan amount$340,000

Monthly payment (P&I)$2,262.03

Annual debt service($27,144)

Annual cash flow-$2,934

Break-even occupancy60.2%

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

No HOA, LOCATION LOCATION LOCATION Zoned Neighborhood Commercial, Income producing active vacation rental in PRIME downtown Branson location, take the free TROLLY 30 ft from the Cottage or walk to PRIME trout fishing and boating in Lake Taneycomo, Historic Branson, Branson Landing, Convention Center, Restaurants on the Lake, Scotty's boat dock with Kayak and Boat rental. 3 bed, 2.5 Turn Key, furnished vacation rental with future bookings included, 6 person hot tub with cedar privacy fence and gate. Enjoy a vacation home in Branson that makes money, or a wonderful location to call home. Sleeps 6 or more.

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.