← New analysisCompare properties →
ACTIVEsingle familyvia mls

155 Lakefront Drive

Branson, MO, 65616

5 bd7 ba3,174 sqftBuilt 2018

List price

$865,000

2-web-or-mls-DSC02576
Financial analysis

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

Monthly cash flow

-$2,133

Cap rate

3.4%

Cash-on-cash

-14.8%

DSCR

0.54

Est. annual revenue$67,251
Stays / year67
Property tax($7,443)
Insurance($4,325)
Utilities($3,000)
HOA($0)
Management($13,450)
Maintenance reserve($3,363)
Cleaning($6,023)
Net operating income$29,648
Down payment$173,000
Loan amount$692,000
Monthly payment (P&I)$4,603.89
Annual debt service($55,247)
Annual cash flow-$25,599
Break-even occupancy86.7%

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
Introducing Hawthorn House, a fully furnished luxury retreat in the prestigious Lodges at Chateau Cove--a rare opportunity to secure an income producing vacation rental BEFORE Branson's peak tourist season begins in March 2026. This stunning lakeside haven blends upscale comfort with the natural beauty of Table Rock Lake, offering serene water views from multiple rooms and outdoor spaces.Relax in your private hot tub overlooking the Ozarks, enjoy movie nights with a premium projector system, and step into a turnkey home curated with stylish decor and thoughtful conveniences. Hawthorn House is more than a getaway--it's a proven income generator, with strong rental history and the ability to offset ownership costs through rental revenue. Buyers may also benefit from favorable tax advantages often associated with vacation rental ownership, adding another layer of financial appeal.Residents and guests enjoy the amenities, including indoor and outdoor pools, plus direct access to Table Rock Lake trails for hiking, fishing, and exploring the outdoors. Nestled in one of Branson's most desirable communities, this home attracts families, vacationers, and investors seeking a premium lakeside experience.Opportunities like this are limited--and with the 2026 tourist season approaching quickly, now is the moment to secure your place in Branson's thriving vacation rental market. Hawthorn House is a rare gem--claim it before someone else does.

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.