← New analysisCompare properties →
ACTIVEsingle familyvia mls

101 Willow Oak Lane

Branson, MO, 65616

4 bd4 ba2,096 sqftBuilt 2022

Listing courtesy of EXP Realty, LLC. · (816) 982-5990 · MLS# SOM60321523

List price

$575,000

$274/sqft

Listing description
101 Willow Oak Lane is a 4-bedroom, 4-bathroom modern cabin-style vacation rental situated within Crowne View Estates. This two-story property is located near Table Rock Lake, Silver Dollar City, Indian Point Marina, and the Branson entertainment district. The exterior features a covered front porch and a covered back patio, providing multiple outdoor spaces for relaxation.The interior is defined by an open floor plan with vaulted ceilings and a stone fireplace. A large wall of windows allows for significant natural light throughout the main living area. The kitchen includes bar seating and connects to the dining space, which offers direct access to the outdoor patio. The layout is distributed across two levels, with four full bathrooms to accommodate the four bedrooms.This property serves as an approved short-term rental and comes fully furnished. Functional features include a dedicated laundry area and a modern kitchen. Residents and guests have access to community amenities within Crowne View Estates, including outdoor fire pits, a playground, a hot tub, an outdoor pool with a water slide, and a climate-controlled indoor pool.
Financial analysis

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

Monthly cash flow

-$794

Cap rate

4.7%

Cash-on-cash

-8.3%

DSCR

0.74

Est. annual revenue$69,730
Stays / year58
Property tax($5,357)
Insurance($2,875)
Utilities($2,700)
Electricity($120)
Water($25)
Sewer($20)
Trashin HOA dues
Internet / cable($60)
HOA($6,121)
Management($13,946)
Maintenance reserve($3,486)
Cleaning($5,256)
Lodging / tourism tax($2,789)
Total operating expenses($42,531)
Net operating income$27,199
Down payment$115,000
Loan amount$460,000
Monthly payment (P&I)$3,060.39
Annual debt service($36,725)
Annual cash flow-$9,526
Break-even occupancy58.3%

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