← New analysisCompare properties →
ACTIVEsingle familyvia mls

22 Old Southern Road

Branson, MO, 65616

5 bd4 ba3,478 sqftBuilt 2006

List price

$598,700

Exterior-table-rock-lake-acreage-branson
Financial analysis

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

Monthly cash flow

-$108

Cap rate

6.2%

Cash-on-cash

-1.1%

DSCR

0.97

Est. annual revenue$67,251
Stays / year67
Property tax($1,477)
Insurance($2,994)
Utilities($3,000)
HOA($0)
Management($13,450)
Maintenance reserve($3,363)
Cleaning($6,023)
Net operating income$36,946
Down payment$119,740
Loan amount$478,960
Monthly payment (P&I)$3,186.53
Annual debt service($38,238)
Annual cash flow-$1,293
Break-even occupancy56.6%

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
HUGE PRICE DROP! Table Rock Lake retreat--where flexibility, beauty, and privacy come together just outside Branson on your own acreage, a RARE FIND! This home has 3,478 finished sqft 5 bedrooms, and 4 full baths and sits on 3.17 acres of purely tranquil views. This home offers room to live, relax, and grow. Both levels offer a FULL HOUSE, so get creative! Walk straight inside to a bright main level, where the large living room features abundant windows that flood the space with natural light. The open layout flows into your kitchen with a big island, pantry and granite countertops. Just off the kitchen is a welcoming dining area, a full-size laundry room, and a convenient pantry.With a luxurious primary suite with two closets, a soaker tub, walk-in shower, and dual vanities. A second en-suite bedroom and a third bedroom provide extra space to spoil guests, all on the main level. The water recirculator also provides instant hot water for everyone.The lower level is impressively large and ideal for separate living. This finished space offers two bedrooms, two full baths, its own living room, full kitchen, and laundry, plus private exterior entry just off the large lower parking area. It has also been updated with neutral paint tones, making it warm and inviting.Enjoy the outdoors from the double-decker deck, perfect for morning coffee or sunset views. Overlooking the woods and your beautiful backyard, the setting is peaceful and private, with stunning fall foliage and even a winter lake view. You're also just minutes from Table Rock Lake to kayak, fish and swim.A two-car garage w/ ample attic storage & shelves provides room for tools, toys, & more. There is also parking in front of the garage and additional parking near the lower-level entrance.Conveniently located near Branson West, Branson, and Silver Dollar City, this property offers the tranquility of the Table Rock Lake and is close to Branson entertainment. Branson Home: 5 bed 4 bat

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.