← New analysisCompare properties →
ACTIVEsingle familyvia mls

270 David Shawn Drive

Branson, MO, 65616

9 bd11 ba5,574 sqftBuilt 2023

List price

$1,350,000

270 David Shawn
Financial analysis

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

Monthly cash flow

-$3,843

Cap rate

3.0%

Cash-on-cash

-17.1%

DSCR

0.47

Est. annual revenue$103,386
Stays / year67
Property tax($21,661)
Insurance($6,750)
Utilities($3,000)
HOA($0)
Management($20,677)
Maintenance reserve($5,169)
Cleaning($6,023)
Net operating income$40,107
Down payment$270,000
Loan amount$1,080,000
Monthly payment (P&I)$7,185.27
Annual debt service($86,223)
Annual cash flow-$46,117
Break-even occupancy90.5%

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
Views that stop you in your tracks and a layout built to host--this fully furnished 9 bedroom retreat delivers the kind of experience guests book for and remember.With 15 beds and space designed for large groups, this property offers multiple hangout areas, three patios, and a private hot tub that make it easy to relax, entertain, and take in the surroundings. Whether it's coffee in the morning overlooking the view or winding down after a full day, every part of this home is set up for comfort.Located just minutes from Silver Dollar City, Table Rock Lake, and some of Branson's best golf, the location keeps guests coming back year after year. Plus, with indoor and outdoor pool access just around the corner, there's always something to do without ever leaving the development.This property offers a true turnkey opportunity with no management restrictions and no amenity or development check-in fees. Comfortably sleeping up to 22, it's built to perform as both a personal getaway and a strong investment.This is one you need to see in person to fully appreciate.

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.