ACTIVEsingle familyvia mls

267 Blue Springs Lane

Branson West, MO, 65737

3 bd2 ba1,460 sqftBuilt 2007

List price

$299,999

Financial analysis

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

Monthly cash flow

$494

Cap rate

8.4%

Cash-on-cash

9.9%

DSCR

1.31

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$49,184

Stays / year67

Property tax($782)

Insurance($1,500)

Utilities($3,000)

HOA($500)

Management($9,837)

Maintenance reserve($2,459)

Cleaning($6,023)

Net operating income$25,084

Down payment$60,000

Loan amount$239,999

Monthly payment (P&I)$1,596.72

Annual debt service($19,161)

Annual cash flow$5,923

Break-even occupancy44.5%

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

MOTIVATED SELLERS! BRING YOUR OFFERS AND BUY THE HOUSE AND EXTRA LOTS!! You will find a well designed 3 BR 2 Bath home nestled in a cove on Table Rock Lake. The quarter acre lot is adjoined by a half acre of Table Rock Lake COE property that has a vegetation clearance permit. Master Bedroom suite with bath/ large walk-in closet and access to deck from French doors. Home features a cathedral ceiling in living room, a sunroom, and back deck. Newer to the home is a stainless steel gas kitchen stove, new roof, Trane 3-ton 14 Seer HVAC, 40 gallon hot water heater, exterior master bedroom French doors. Two adjoining lots (.25 ac and .39 ac) can be purchased with house for an additional cost. These both have vegetation clearance permits. Location is close to Silver Dollar City, Branson, Big Cedar Lodge, World class golfing at Stonebridge, and many Table Rock Lake close activities.

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.