← New analysisCompare properties →
ACTIVEsingle familyvia mls

48 King Circle

Branson, MO, 65616

4 bd5 ba7,090 sqftBuilt 2008

List price

$1,299,900

1 Front of house Colorful 1 copy
Financial analysis

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

Monthly cash flow

-$4,840

Cap rate

1.9%

Cash-on-cash

-22.3%

DSCR

0.30

Est. annual revenue$58,218
Stays / year67
Property tax($3,200)
Insurance($6,500)
Utilities($3,000)
HOA($0)
Management($11,644)
Maintenance reserve($2,911)
Cleaning($6,023)
Net operating income$24,941
Down payment$259,980
Loan amount$1,039,920
Monthly payment (P&I)$6,918.61
Annual debt service($83,023)
Annual cash flow-$58,082
Break-even occupancy139.9%

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
Custom built castle that is an approved nightly rental for up to 36 overnight guests.This has everything nightly rental guests are looking for:Unique construction, lakeview nightly rental, indoor gymnasium, short walk to nearby boat launch and swim beach.Back yard is set up for a private pool, 15 seat indoor threatre, turn of the century real english bar imported from Europe.Offered fully turn key with all furniture, wall coverings, everything to you need to start printing $$.Sale includes extra lot out front for additional car, or boat, parking.

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.