← New analysisCompare properties →
ACTIVEcondovia mls

72 Lost Creek Circle, Unit 8

Branson West, MO, 65737

4 bd4 ba2,100 sqftBuilt 2007

Listing courtesy of RE/MAX SHOWTIME · (417) 567-0112 · MLS# SOM60333122

List price

$619,900

$295/sqft

Listing description
Discover an exceptional investment opportunity in the heart of StoneBridge Village with this beautifully maintained, vacation rental-approved cabin offering the perfect blend of rustic Ozark charm and modern comfort. Featuring 2,100 s/f, this fully furnished 4-br, 4-ba two-story retreat comfortably sleeps 12 and boasts wonderful gathering areas. This ''Ozark Adventure'' cabin has successfully grossed OVER $300k in rental income the past 4 years!Whether you're looking to expand your investment portfolio, purchase a second home with income potential, or enjoy a mountain getaway that pays for itself, this property checks every box. The home boasts a credible history as a successful nightly rental and is being offered fully furnished allowing for a seamless transition to new ownership. An added bonus: the current owner also operates a professional property management company providing a true turn-key opportunity for investors seeking a hassle-free ownership experience after close.Located within the gated community of StoneBridge Village, owners and guests enjoy access to outstanding amenities including championship golf, swimming pools, tennis courts, walking trails, a clubhouse, fitness center, and more--all just minutes from Silver Dollar City, Table Rock Lake, and the entertainment, shopping, and dining of Branson.Whether you're searching for a proven income-producing property or your own private Ozark retreat, this remarkable cabin is ready to deliver.With hundreds of 5-star reviews, the cabin has been enjoyed by many vacationers and has created many repeat clients. This is truly a short-term rental that has produced and can continue to produce strong occupancy without starting over!
This cap rate sits well above the local range — which usually means the modeled rent is optimistic for the price, common on very cheap or distressed listings where our default rate/occupancy don't fit. Verify the actual revenue before relying on these numbers.
Financial analysis

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

Revenue basis: nightly rate anchored to this listing's own stated revenue — amenity-adjusted ~$300,000/yr gross (confidence 70%).

  • • 72 Lost Creek Circle, Branson West — $300,000/yr (actual)

Comp-derived from listing-reported revenue — directional, not audited.

Monthly cash flow

$10,134

Cap rate

26.0%

Cash-on-cash

98.1%

DSCR

4.07

Gross rental revenue$300,000
Less: guest-paid fees($45,785)
Net rental revenue$254,215
Stays / year58
Property tax($2,315)
Insurance($3,100)
Utilities($2,400)
Electricity($120)
Waterin HOA dues
Sewer($20)
Trashin HOA dues
Internet / cable($60)
HOA($6,216)
Management($50,843)
Maintenance reserve($12,711)
Cleaning($5,256)
Lodging / tourism tax($10,169)
Total operating expenses($93,009)
Net operating income$161,206
Down payment$123,980
Loan amount$495,920
Monthly payment (P&I)$3,299.37
Annual debt service($39,592)
Annual cash flow$121,614
Break-even occupancy14.7%

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