← New analysisCompare properties →
ACTIVEsingle familyvia mls

155 Lakefront Drive

Branson, MO, 65616

5 bd7 ba3,174 sqftBuilt 2018

Listing courtesy of EXP Realty, LLC. · (816) 982-5990 · MLS# SOM60312070

List price

$825,000

5% price cut$865,000

$260/sqft

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.
Financial analysis

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

Monthly cash flow

-$269

Cap rate

6.0%

Cash-on-cash

-2.0%

DSCR

0.94

Est. annual revenue$97,586
Stays / year58
Property tax($7,443)
Insurance($4,125)
Utilities($3,000)
Electricity($120)
Water($25)
Sewer($20)
Trash($25)
Internet / cable($60)
HOA($1)
Management($19,517)
Maintenance reserve($4,879)
Cleaning($5,256)
Lodging / tourism tax($3,903)
Total operating expenses($48,126)
Net operating income$49,461
Down payment$165,000
Loan amount$660,000
Monthly payment (P&I)$4,391.00
Annual debt service($52,692)
Annual cash flow-$3,231
Break-even occupancy50.4%

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