← New analysisCompare properties →
ACTIVEsingle familyvia mls

176 Canada Drive

Branson West, MO, 65737

3 bd3 ba3,056 sqftBuilt 2024

List price

$1,290,000

Modern Luxe Lake Home!
Financial analysis

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

Monthly cash flow

-$5,719

Cap rate

1.1%

Cash-on-cash

-26.6%

DSCR

0.17

Est. annual revenue$49,184
Stays / year67
Property tax($7,152)
Insurance($6,450)
Utilities($3,000)
HOA($500)
Management($9,837)
Maintenance reserve($2,459)
Cleaning($6,023)
Net operating income$13,764
Down payment$258,000
Loan amount$1,032,000
Monthly payment (P&I)$6,865.92
Annual debt service($82,391)
Annual cash flow-$68,628
Break-even occupancy177.3%

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
DREAM HOME! LAKE FRONT! BOAT SLIP! This one-of-a-kind modern mountain lake home in Branson West's coveted Lake Forest Hills delivers exceptional craftsmanship, a layout built for entertaining, and stunning views of Table Rock landscapes. With over 3,000 SqFt, this high-end retreat features a main-level primary suite, oversized 3-car garage with workshop space, and a lower-level rec room with second kitchen and modern wood stove. The open floor plan is packed with upgrades--solid wood cabinets, KitchenAid appliances, spray foam insulation, sealed concrete floors, and custom built-ins throughout. Outdoor living is front and center with a massive upper deck, covered lower patio, and a private fire pit nestled near greenspace overlooking a wet-weather creek. Built for long-term comfort, you'll appreciate the standing seam metal roof, James Hardie siding, underground propane, water softener, whole-house filtration, and instant hot water system. Add in the hidden storm shelter, huge driveway, and the option to purchase a 10x28 boat slip, and this luxury lake home checks every box. Homes like this rarely come to market--schedule your showing now before it's gone!

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.