← New analysisCompare properties →
ACTIVEsingle familyvia mls

105 N Nettie Street

Branson, MO, 65616

4 bd3 ba2,400 sqftBuilt 1994

List price

$190,000

Financial analysis

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

Monthly cash flow

$1,703

Cap rate

17.1%

Cash-on-cash

53.8%

DSCR

2.68

Est. annual revenue$58,218
Stays / year67
Property tax($1,119)
Insurance($950)
Utilities($3,000)
HOA($0)
Management($11,644)
Maintenance reserve($2,911)
Cleaning($6,023)
Net operating income$32,572
Down payment$38,000
Loan amount$152,000
Monthly payment (P&I)$1,011.26
Annual debt service($12,135)
Annual cash flow$20,437
Break-even occupancy25.1%

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
Hard to find 4 BR 3 bath home in Branson for less than $200,000. Full finished walk out lower level. Two car attached garage. Great location in town and close to all of Branson, but out of the traffic. Good candidate to do a fix and flip.

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.