← New analysisCompare properties →
ACTIVEothervia mls

39 Troutdale Lane

Branson West, MO, 65737

3 bd2 ba1,568 sqftBuilt 2004

List price

$469,000

39 Troutdale Lane
Financial analysis

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

Monthly cash flow

-$435

Cap rate

5.3%

Cash-on-cash

-5.6%

DSCR

0.83

Est. annual revenue$49,184
Stays / year67
Property tax($781)
Insurance($2,345)
Utilities($3,000)
HOA($0)
Management($9,837)
Maintenance reserve($2,459)
Cleaning($6,023)
Net operating income$24,739
Down payment$93,800
Loan amount$375,200
Monthly payment (P&I)$2,496.21
Annual debt service($29,955)
Annual cash flow-$5,215
Break-even occupancy64.3%

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
LAKE FRONT----VIEW OF THE LAKE----SLIP WITH LIFT----AFFORDABLE----CLOSE TO TOWN----PLENTY OF ROOM----Ok, I finally found it! This 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, not hours, 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...now, HURRY! Priced right, this will not last! (The slip with the lift is available to purchase for additional $$ if interested)

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.