← New analysisCompare properties →
ACTIVEsingle familyvia mls

405 W College Street

Branson, MO, 65616

2 bd1 ba725 sqftBuilt 1960

List price

$247,000

VACATION RENTAL
Financial analysis

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

Monthly cash flow

$295

Cap rate

7.8%

Cash-on-cash

7.2%

DSCR

1.22

Est. annual revenue$40,150
Stays / year67
Property tax($543)
Insurance($1,235)
Utilities($3,000)
HOA($0)
Management($8,030)
Maintenance reserve($2,008)
Cleaning($6,023)
Net operating income$19,312
Down payment$49,400
Loan amount$197,600
Monthly payment (P&I)$1,314.64
Annual debt service($15,776)
Annual cash flow$3,537
Break-even occupancy46.9%

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
**Your Downtown Branson Retreat Awaits**Step into a world where charm meets convenience in this delightful vacation rental nestled in the vibrant heart of Downtown Branson. This character-filled one-level home offers the perfect blend of cozy comfort and prime location that savvy investors and vacation enthusiasts dream about.With two bedrooms and one bathroom, this fully furnished gem is move-in ready and waiting to welcome guests or serve as your personal getaway. Every corner of this home radiates warmth and personality, inviting you to kick off your shoes and stay awhile. The single-story layout makes it wonderfully accessible and easy to navigate, whether you're hosting families or couples seeking a memorable Missouri escape.Location truly steals the show here. Lace up your walking shoes and stroll to the famous Branson Landing and Downtown area, where shopping, dining, and entertainment converge in spectacular fashion. Lake Taneycomo sits just moments away, offering fishing adventures and breathtaking waterfront views that will make your heart sing.The Neighborhood Commercial zoning opens exciting possibilities for those with an entrepreneurial spirit, making this property a versatile investment opportunity worth serious consideration.Branson has earned its reputation as a vacation paradise, drawing visitors year-round with world-class shows, eclectic boutiques, and restaurants serving everything from down-home comfort food to upscale cuisine. When nature calls, Table Rock Lake provides an additional playground for boating, hiking, and creating lasting memories.Do not let this charming opportunity slip through your fingers.Wheelchair lift located on back deck.

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.