← New analysisCompare properties →
ACTIVEsingle familyvia mls

153 Sapling Drive

Branson, MO, 65616

3 bd3 ba1,790 sqftBuilt 2003

List price

$314,500

153Sap-2
Financial analysis

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

Monthly cash flow

$403

Cap rate

7.9%

Cash-on-cash

7.7%

DSCR

1.24

Est. annual revenue$49,184
Stays / year67
Property tax($1,374)
Insurance($1,573)
Utilities($3,000)
HOA($0)
Management($9,837)
Maintenance reserve($2,459)
Cleaning($6,023)
Net operating income$24,919
Down payment$62,900
Loan amount$251,600
Monthly payment (P&I)$1,673.90
Annual debt service($20,087)
Annual cash flow$4,832
Break-even occupancy46.4%

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
**Move-in ready & beautifully updated**This charming home features all new laminate flooring, fresh paint and stainless appliances with fenced in back yard** Perfect Location! Enjoy the convenience of being minutes from Branson Schools, shopping centers, medical facilities, and the Branson Landing. The two car garage provides plenty of space for your vehicles and storage needs.

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.