← New analysisCompare properties →
ACTIVEsingle familyvia mls

22 Old Southern Road

Branson, MO, 65616

5 bd4 ba3,478 sqftBuilt 2006

Listing courtesy of Branson USA Realty, LLC · (417) 334-8962 · MLS# SOM60309508

List price

$575,000

$165/sqft

Listing description
SELLERS PAYING $7,500 in INTEREST RATE BUY DOWN for you plus HUGE PRICE DROP! Table Rock Lake retreat--where flexibility, beauty, and privacy come together just outside Branson on your own acreage. 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 enterta
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

-$1,370

Cap rate

3.5%

Cash-on-cash

-14.3%

DSCR

0.55

Est. annual revenue$32,568
Property tax($5,750)
Insurance($2,300)
Utilities($0)
HOA($0)
Management($2,605)
Maintenance reserve($1,628)
Total operating expenses($12,284)
Net operating income$20,284
Down payment$115,000
Loan amount$460,000
Monthly payment (P&I)$3,060.39
Annual debt service($36,725)
Annual cash flow-$16,441

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.

IDX & copyright information