← New analysisCompare properties →
ACTIVEsingle familyvia mls

263 Mayden Lane

Branson, MO, 65616

4 bd3 ba2,977 sqftBuilt 2007

List price

$725,000

Mayden-27_8_9-12
Financial analysis

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

Monthly cash flow

-$1,396

Cap rate

4.1%

Cash-on-cash

-11.6%

DSCR

0.64

Est. annual revenue$58,218
Stays / year67
Property tax($1,466)
Insurance($3,625)
Utilities($3,000)
HOA($0)
Management($11,644)
Maintenance reserve($2,911)
Cleaning($6,023)
Net operating income$29,549
Down payment$145,000
Loan amount$580,000
Monthly payment (P&I)$3,858.75
Annual debt service($46,305)
Annual cash flow-$16,756
Break-even occupancy79.5%

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
Experience the pinnacle of lakeside living in this stunning 4-bedroom, 3-bath sanctuary located on a quiet dead-end street on Indian Point, boasting breathtaking, elevated views of Table Rock Lake. Situated on an expansive, oversized lot, this home is designed for both comfort and efficiency, featuring high-end upgrades like an electric fireplace insert, a premium water purification system, and smart-home convenience with Wi-Fi-controlled thermostats and garage systems. The thoughtful layout includes two separate living areas and a versatile ''John Deere'' room, providing ample space for relaxation and entertaining, while the spacious 2-car attached garage is perfectly complemented by a massive 30x30 detached shop--an absolute dream space for storing your RV and all your favorite lake toys.Step outside to discover your own private outdoor paradise, where newly installed upper and lower decks with modern railings offer the perfect vantage point for enjoying the tranquil surroundings. This property is not just beautiful; it is built for long-term comfort and energy savings, featuring advanced insulation with blown-in sub-floor material, solar-powered attic vents, and reflective insulation to keep your home efficient year-round. Whether you are looking for a permanent residence or a premier vacation retreat, this meticulously maintained home offers the rare combination of luxury, functional storage, and modern energy efficiency in one of the most desirable locations at Table Rock Lake.

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.