ACTIVEsingle familyvia mls

771 Seven Pines Drive

Saddlebrooke, MO, 65630

4 bd4 ba5,530 sqftBuilt 2015

List price

$1,150,000

Financial analysis

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

Monthly cash flow

-$4,258

Cap rate

1.9%

Cash-on-cash

-22.2%

DSCR

0.30

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$58,218

Stays / year67

Property tax($5,989)

Insurance($5,750)

Utilities($3,000)

HOA($550)

Management($11,644)

Maintenance reserve($2,911)

Cleaning($6,023)

Net operating income$22,352

Down payment$230,000

Loan amount$920,000

Monthly payment (P&I)$6,120.78

Annual debt service($73,449)

Annual cash flow-$51,097

Break-even occupancy129.7%

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

Perched above the year-round, spring-fed Bull Creek, this stunning Frank Lloyd Wright-inspired home offers over an acre of serene beauty in the gated Seven Pines section of Saddlebrooke. Hand-selected by the developer for his personal homesite, it's one of the community's premier locations. Inside, more than 5,500 square feet of living space blend architecture and comfort- 2 master suites--wide-plank pine floors, abundant natural light, and an open layout that frames breathtaking creek views. Outside, enjoy expansive decks, a fully fenced yard, and energy-efficient design. Saddlebrooke amenities include a pool, tennis courts, creekside parks, and pavilions--all minutes from Branson's shopping, dining, golf, and lakes.

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.