ACTIVEmanufacturedvia mls

39 Troutdale Lane

Branson West, MO, 65737

3 bd2 ba1,568 sqftBuilt 2004

Listing courtesy of Keller Williams Tri-Lakes · (417) 336-4999 · MLS# SOM60308432

List price

$469,000

$299/sqft

Listing description

LAKE FRONT----EASY WALK TO THE WATER----BOAT SLIP IS A WALK OR GOLF CART AWAY----3 BED/2BATH----LIKE NEW DETACHED GARAGEThis beautiful, move-in-ready home, lake front, close to town without a ton of winding roads, (I mean, it is the Ozarks, there are SOME winding roads), AND has a slip available, is right here at 39 Troutdale Lane, located on Gobblers Mountain, just 3 1/2 miles off of Hwy 13. Popping over to one of the many locations for dinner and live music will take just minutes to get there. And you are steps from the water!Here, you will find 3 bedrooms that are actually roomy! 2 Bathrooms, laundry room, pantry, tons of space to stretch out and be comfortable with your friends and family! There is a huge detached garage for all your lake toys.....SUMMER IS HERE! WHAT ARE YOU WAITING FOR?-----(The slip with the lift is available to purchase for additional $$)

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

-$2,157

Cap rate

0.9%

Cash-on-cash

-27.6%

DSCR

0.14

Purchase price

Down payment %

Interest rate %

Renovation budget

Monthly rent

Vacancy %

Mgmt fee %

Est. annual revenue$12,232

Property tax($4,690)

Insurance($1,876)

Utilities($0)

HOA($0)

Management($979)

Maintenance reserve($612)

Total operating expenses($8,156)

Net operating income$4,076

Down payment$93,800

Loan amount$375,200

Monthly payment (P&I)$2,496.21

Annual debt service($29,955)

Annual cash flow-$25,878

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.