ACTIVEsingle familyvia mls

136 Moberly Mill Road

Branson, MO, 65616

3 bd2 ba2,358 sqftBuilt 2019

List price

$422,500

Financial analysis

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

Monthly cash flow

-$249

Cap rate

5.7%

Cash-on-cash

-3.5%

DSCR

0.89

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$49,184

Stays / year67

Property tax($1,757)

Insurance($2,113)

Utilities($3,000)

HOA($0)

Management($9,837)

Maintenance reserve($2,459)

Cleaning($6,023)

Net operating income$23,996

Down payment$84,500

Loan amount$338,000

Monthly payment (P&I)$2,248.72

Annual debt service($26,985)

Annual cash flow-$2,989

Break-even occupancy60.3%

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

A true hidden gem in Branson, this immaculate and roomy 3-bedroom, 2-bath home is sure to steal your heart! Nearly new and packed with upgrades, it stands out from the rest. Every room offers generous space, starting with the grand entrance and welcoming great room as you step inside. The main living area blends an open concept with smartly placed partitions to define each space. The primary suite boasts cozy carpet, plenty of room, and a fantastic ensuite with an oversized closet. The guest wing doesn't disappoint either, with spacious bedrooms and a well-appointed bathroom. Out back, enjoy a fenced, flat yard complete with a level spot for a 14' pool and a storage shed. Tucked away in a peaceful corner of one of Branson's most desirable neighborhoods, this beauty is just minutes from everything and a quick five-minute drive to the highway.

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.