ACTIVEsingle familyvia mls

525 Emory Creek Boulevard

Branson, MO, 65616

5 bd3 ba3,092 sqftBuilt 2021

Listing courtesy of Keller Williams Tri-Lakes · (417) 336-4999 · MLS# SOM60336283

List price

$485,000

$157/sqft

Listing description

Welcome home to Emory Creek Ranch! NO HOA! Built in 2021, this beautiful home offers the perfect combination of modern comfort, thoughtful upgrades, and plenty of room to entertain! Step inside to discover a bright, inviting main level featuring an open concept living area, stylish kitchen, and dining space with access to the back deck. Natural light fills the home, creating a warm and welcoming atmosphere throughout.The real showstopper is the recently finished walkout basement! Featuring gorgeous pine tongue and groove walls and ceilings, this space offers a cozy, lodge inspired feel with two additional bedrooms, a full bathroom, spacious family room, media area, and an incredible game room with pool table, foosball, and arcade games!Outside, enjoy the extra large deck and patio overlooking a fully fenced backyard, perfect for relaxing or entertaining. Additional highlights include a two car garage, three car driveway, and numerous upgrades throughout, including cabinetry, sinks, faucets, ceiling fans, lighting, and flooring. Enjoy the peaceful Ozarks setting with NO HOA, easy access to major highways, and convenient proximity to Branson's shopping, dining, entertainment, and everyday amenities! Offering the best of both worlds with room to spread out while staying connected to everything Branson has to offer, this property is one you won't want to miss. Schedule your private showing today!

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

-$511

Cap rate

5.1%

Cash-on-cash

-6.3%

DSCR

0.80

Purchase price

Down payment %

Interest rate %

Renovation budget

Monthly rent

Vacancy %

Mgmt fee %

Est. annual revenue$32,568

Property tax($1,545)

Insurance($1,940)

Utilities($0)

HOA($0)

Management($2,605)

Maintenance reserve($1,628)

Total operating expenses($7,719)

Net operating income$24,849

Down payment$97,000

Loan amount$388,000

Monthly payment (P&I)$2,581.37

Annual debt service($30,976)

Annual cash flow-$6,127

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.