← New analysisCompare properties →
ACTIVEsingle familyvia mls

184 Hidden Edge Terrace

Branson West, MO, 65737

2 bd2 ba850 sqftBuilt 1989

Listing courtesy of EXP Realty LLC · (866) 224-1761 · MLS# SOM60327173

List price

$280,000

$329/sqft

Listing description
Sunrise, sunsets or both? Enjoy stunning Table Rock Lake views from this beautifully maintained 2/2 home located in the desirable lake side neighborhood of Branson West. The spacious large balcony provides the perfect setting for relaxing, entertaining, and taking in the scenic nature surroundings. Inside, you'll find a refreshed kitchen with granite countertops equipped with all the necessaties for those entertaing evenings. Home has two full bathrooms, one with a styllish walk in shower and the second one with a soaking tub to relax after a long perfect day in the sun. Weather you're looking for a full-time residence, vacation getaway, or investment property, this property offers the ideal combination of comfort, convenience and lake living. Offering a coveted 10x24 boat slip (65k additional) w/swim platform. BOAT SLIP PURCHASE OPTIONAL. You also have a choice of purchasing a boat for your slip.
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

-$744

Cap rate

3.2%

Cash-on-cash

-16.0%

DSCR

0.50

Est. annual revenue$15,257
Property tax($2,800)
Insurance($1,120)
Utilities($0)
HOA($400)
Management($1,221)
Maintenance reserve($763)
Total operating expenses($6,303)
Net operating income$8,954
Down payment$56,000
Loan amount$224,000
Monthly payment (P&I)$1,490.28
Annual debt service($17,883)
Annual cash flow-$8,929

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