ACTIVEothervia mls

651 Taneycomo Road

Branson, MO, 65616

2 bd1 ba1,268 sqftBuilt 1981

List price

$125,000

Financial analysis

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

Monthly cash flow

$1,007

Cap rate

16.1%

Cash-on-cash

48.3%

DSCR

2.51

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$40,150

Stays / year67

Property tax($252)

Insurance($625)

Utilities($3,000)

HOA($150)

Management($8,030)

Maintenance reserve($2,008)

Cleaning($6,023)

Net operating income$20,063

Down payment$25,000

Loan amount$100,000

Monthly payment (P&I)$665.30

Annual debt service($7,984)

Annual cash flow$12,079

Break-even occupancy27.4%

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

Wonderfull Fenced Yard with Manufactured Single-Wide & Add-On Addition. Larger 2-lot corner site. 38 ft Covered Front Deck! Super spacious interior with 2 living areas & a small area for reading or personal desk. Laminate flooring through-out except in bedrooms. Separate laundry area with washer & dryer included. Nice propane gas cook stove & kitchen island for the gourmet cook. Subdivison amenites include community pool, lake access, and a fishing dock nearby. Water also included in the low association fee of 150.00 yearly.

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.