← New analysisCompare properties →
ACTIVEsingle familyvia mls

570 Indian Valley Road

Branson West, MO, 65737

5 bd4 ba3,000 sqftBuilt 2024

List price

$635,000

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

-$2,209

Cap rate

2.2%

Cash-on-cash

-20.9%

DSCR

0.35

Est. annual revenue$24,288
Property tax($3,917)
Insurance($2,540)
Utilities($0)
HOA($625)
Management($1,943)
Maintenance reserve($1,214)
Net operating income$14,049
Down payment$127,000
Loan amount$508,000
Monthly payment (P&I)$3,379.74
Annual debt service($40,557)
Annual cash flow-$26,508

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
The ultimate lake package awaits @ 570 Indian Valley Rd! Year-round sunrise views over crystal-clear Table Rock Lake & a coveted 10x28 boat slip included in the list price mean the lake-ready lifestyle you've been dreaming of is already waiting. Built for the love of family, friends, & entertaining, this move-in ready, partially furnished, all-brick home invites you to spend more time on the water & less time maintaining property. Easy-care hardscaping, irrigation, vibrant redbuds, rose bushes, metal roof, & all-brick construction make upkeep a breeze. Circle drive, covered motor court, side parking, & lower-level access provide ample room for guests, vehicles, boats, & lake toys. To complete your lake package, seller is also offering a Harris Tritoon (add $). Inside, warm wood-finished LVP flooring flows throughout. The foyer opens to a stunning great room featuring expertly finished tree bark ceilings, an iconic wood-burning stove, floor-to-ceiling windows, & breathtaking sunrise lake views. Open-concept living, dining, & kitchen spaces are anchored by an oversized quartz island. Features include quartz & hard-surface countertops, soft-close cabinetry, stainless appliances, & a gas line already installed for a future propane cooktop, if desired. Step outside to the expansive concrete deck, the perfect spot for coffee, grilling, & lake views. The main level offers a guest half bath & spacious owner's suite w/ walk-in shower & private water closet. Downstairs you'll find a second living area, billiards/game room, guest half bath, 4 spacious guest bedrooms, & a full bath. An oversized extra-deep 20x30 garage/workshop provides ample space for vehicles, lake toys, & storage. Further features include two 50-gal water heaters, WiFi-controlled Lennox HVAC, & abundant storage. By land, you're just min to Kimberling City's boutique/spas/boat up restaurants & more. Better than new, low maintenance, move-in ready, & perfectly positioned to enjoy the very best of lake living!

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.