ACTIVEsingle familyvia mls

1650 Miller Drive

Branson, MO, 65616

4 bd2 ba1,424 sqftBuilt 1983

List price

$274,500

Financial analysis

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

Monthly cash flow

$1,265

Cap rate

11.9%

Cash-on-cash

27.7%

DSCR

1.87

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$58,218

Stays / year67

Property tax($558)

Insurance($1,373)

Utilities($3,000)

HOA($0)

Management($11,644)

Maintenance reserve($2,911)

Cleaning($6,023)

Net operating income$32,711

Down payment$54,900

Loan amount$219,600

Monthly payment (P&I)$1,461.00

Annual debt service($17,532)

Annual cash flow$15,178

Break-even occupancy32.8%

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

First time this home has been on the market in 30 years! If you're looking for a home with quick and easy access to the strip, this one is it! Great corner lot is one of the largest in the neighborhood. Garage has been converted to a nice apartment that could rented for approximately $500 a month! Imagine paying part of your mortgage with this unique setup! This home also has a new water heater and newer roof. Home has great bones - come make it your own. Please note that new kitchen counter and sink will be installed within a few weeks.

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.