← New analysisCompare properties →
ACTIVEsingle familyvia mls

42 Willow Oak Lane

Branson, MO, 65616

4 bd4 ba2,044 sqftBuilt 2007

Listing courtesy of EXP Realty, LLC. · (816) 982-5990 · MLS# SOM60335988

List price

$490,000

$240/sqft

Listing description
Welcome to 42 Willow Oak Lane, an active, fully furnished vacation rental with a proven track record as a nightly rental. It sits just minutes from Silver Dollar City, Indian Point Marina and the sparkling water of Table Rock Lake.It's love at first scroll. A timber-framed gable, warm cedar-toned siding, stacked-stone accents and a cheerful red front door make the kind of first impression that stops thumbs mid-swipe. Step inside and the great room keeps the wow coming: a soaring tongue-and-groove ceiling, a floor-to-ceiling stone fireplace made for cozy fall nights, a wall of windows full of treetops, and an open loft overlooking it all.The heart of the home is built for gathering. Rich hardwood floors flow into an open kitchen with stainless appliances and bar seating for four, while the farmhouse table seats eight for big breakfasts and bigger stories. When it's time to wind down, three king suites give everyone room to spread out, and two of them have jetted soaking tubs for post-coaster recovery.And then there's the bunk room. Two triple bunks (yes, one has a built-in slide), an extra bed, a wall-mounted TV and a stand-up arcade cabinet turn bedtime into an event. It's the room that shows up in five-star reviews. Out back, the spacious screened porch with deep sectional seating and outdoor dining is where mornings start slow with coffee and evenings stretch late with card games and a giant game of four-in-a-row.Silver Dollar City by day, the lake by afternoon, shows on the Strip by night, then back to the fireplace. It's the Branson getaway guests dream about, with established performance behind it. Keep it running as an investment, claim a few weeks for yourself, or do both.Schedule your private showing today!
Financial analysis

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

Monthly cash flow

$44

Cap rate

6.5%

Cash-on-cash

0.5%

DSCR

1.02

Est. annual revenue$74,460
Stays / year58
Property tax($4,766)
Insurance($2,450)
Utilities($2,700)
Electricity($120)
Water($25)
Sewer($20)
Trashin HOA dues
Internet / cable($60)
HOA($5,868)
Management($14,892)
Maintenance reserve($3,723)
Cleaning($5,256)
Lodging / tourism tax($2,978)
Total operating expenses($42,634)
Net operating income$31,826
Down payment$98,000
Loan amount$392,000
Monthly payment (P&I)$2,607.99
Annual debt service($31,296)
Annual cash flow$531
Break-even occupancy47.5%

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