ACTIVEsingle familyvia mls

175 Horizon Drive

Branson, MO, 65616

3 bd2 ba1,296 sqftBuilt 1998

Listing courtesy of Keller Williams Tri-Lakes · (417) 336-4999 · MLS# SOM60335237

List price

$275,000

$212/sqft

Listing description

Come see this one before this one flies off the market! This fantastic one-owner home is a gem! It has been lovingly maintained by its owners and they are now ready to pass the baton to you. Roof and AC are both newer - so you won't need to worry about those big-ticket items. Home also has new gutter guards and new paint. Step inside and take a peek - the warm tones on the walls and floors provide the perfect neutral canvas for whatever your decor style is. Yard is fenced and has a 1-year-old shed/shop that is 9x10 with concrete floor. This great neighborhood is one you'll be happy to be a part of! HOA covers well water and sewer, common area maintenance and playground. Superb location away from traffic and crowds but close to all the amenities in Branson that you desire!

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

-$97

Cap rate

6.0%

Cash-on-cash

-2.1%

DSCR

0.93

Purchase price

Down payment %

Interest rate %

Renovation budget

Monthly rent

Vacancy %

Mgmt fee %

Est. annual revenue$22,190

Property tax($909)

Insurance($1,100)

Utilities($0)

HOA($900)

Management($1,775)

Maintenance reserve($1,110)

Total operating expenses($5,794)

Net operating income$16,397

Down payment$55,000

Loan amount$220,000

Monthly payment (P&I)$1,463.67

Annual debt service($17,564)

Annual cash flow-$1,167

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.