← New analysisCompare properties →
ACTIVEsingle familyvia mls

101 Willow Oak Lane Lane

Branson, MO, 65616

4 bd4 ba2,096 sqftBuilt 2022

List price

$575,000

101 Willow Oak
Financial analysis

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

Monthly cash flow

-$860

Cap rate

4.6%

Cash-on-cash

-9.0%

DSCR

0.72

Est. annual revenue$58,218
Stays / year67
Property tax($5,357)
Insurance($2,875)
Utilities($3,000)
HOA($0)
Management($11,644)
Maintenance reserve($2,911)
Cleaning($6,023)
Net operating income$26,409
Down payment$115,000
Loan amount$460,000
Monthly payment (P&I)$3,060.39
Annual debt service($36,725)
Annual cash flow-$10,316
Break-even occupancy70.1%

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
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.

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.