← New analysisCompare properties →
ACTIVEsingle familyvia mls

270 David Shawn Drive

Branson, MO, 65616

9 bd11 ba5,574 sqftBuilt 2023

Listing courtesy of Ozark Mountain Realty Group, LLC · (417) 213-5516 · MLS# SOM60320144

List price

$1,350,000

$242/sqft

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.
Financial analysis

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

Monthly cash flow

-$2,372

Cap rate

4.3%

Cash-on-cash

-10.5%

DSCR

0.67

Est. annual revenue$140,861
Stays / year58
Property tax($21,661)
Insurance($6,750)
Utilities($2,700)
Electricity($120)
Water($25)
Sewer($20)
Trashin HOA dues
Internet / cable($60)
HOA($5,880)
Management($28,172)
Maintenance reserve($7,043)
Cleaning($5,256)
Lodging / tourism tax($5,634)
Total operating expenses($83,096)
Net operating income$57,765
Down payment$270,000
Loan amount$1,080,000
Monthly payment (P&I)$7,185.27
Annual debt service($86,223)
Annual cash flow-$28,459
Break-even occupancy62.4%

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