ACTIVEsingle familyvia mls

525 Emory Creek Boulevard

Branson, MO, 65616

5 bd3 ba3,092 sqftBuilt 2021

List price

$499,900

Financial analysis

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

Monthly cash flow

$454

Cap rate

7.5%

Cash-on-cash

5.4%

DSCR

1.17

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$67,251

Stays / year67

Property tax($1,545)

Insurance($2,500)

Utilities($3,000)

HOA($0)

Management($13,450)

Maintenance reserve($3,363)

Cleaning($6,023)

Net operating income$37,371

Down payment$99,980

Loan amount$399,920

Monthly payment (P&I)$2,660.68

Annual debt service($31,928)

Annual cash flow$5,443

Break-even occupancy48.3%

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

******MAJOR PRICE REDUCTION******* Priced to Sell!! **Emory Creek with no HOA!!**This beautiful move in ready home is waiting for its new owners!! Built in 2021 its only 5 years old. Lots of upgrades including backsplash, sink, faucet. ceiling fans, light fixtures and flooring. The basement was recently finished with piney knot boards throughout! Basement includes 2 bedrooms; full bathroom, games room and a movie room! The exterior upgrades include a third poured driveway, extra-large deck and patio inside a fenced yard with block walls in back. This home sits on 2 acres! A must see!** Electric Fireplace stays****Pool table, foosball table and arcade game are for sale**

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.