← New analysisCompare properties →
ACTIVEsingle familyvia mls

175 Sunrise Villa Drive

Branson, MO, 65616

5 bd2 ba2,058 sqftBuilt 2023

List price

$384,900

175 Sunrise Villa Dr-4
Financial analysis

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

Monthly cash flow

$1,098

Cap rate

9.8%

Cash-on-cash

17.1%

DSCR

1.54

Est. annual revenue$67,251
Stays / year67
Property tax($1,732)
Insurance($1,925)
Utilities($3,000)
HOA($0)
Management($13,450)
Maintenance reserve($3,363)
Cleaning($6,023)
Net operating income$37,759
Down payment$76,980
Loan amount$307,920
Monthly payment (P&I)$2,048.60
Annual debt service($24,583)
Annual cash flow$13,176
Break-even occupancy38.7%

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
Located on the north edge of Branson offering ease of access anywhere you want to go, this like-new 2023-built home offers 5 bedrooms, 2,000+ sq ft,PLUS an unfinished basement ready for expansion. The open floor plan features spacious living areas, a large kitchen island, stainless steel appliances, and plenty of room for family & friends. The primary suite includes a spacious bath, while additional bedrooms provide flexibility for guests, office space, or hobbies. Enjoy the back deck overlooking the Ozark hills, plus an oversized 2-car garage, walk-in closets, and energy-efficient windows. Conveniently located near Branson lakes, trails, schools, and shopping.

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.