← New analysisCompare properties →
ACTIVEsingle familyvia mls

127 Trails End Street

Branson West, MO, 65737

6 bd3 ba4,171 sqftBuilt 1996

List price

$630,000

127-Trails-End-St-Table-Rock-Retreat
Financial analysis

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

Monthly cash flow

$190

Cap rate

6.8%

Cash-on-cash

1.8%

DSCR

1.06

Est. annual revenue$76,285
Stays / year67
Property tax($2,328)
Insurance($3,150)
Utilities($3,000)
HOA($200)
Management($15,257)
Maintenance reserve($3,814)
Cleaning($6,023)
Net operating income$42,513
Down payment$126,000
Loan amount$504,000
Monthly payment (P&I)$3,353.12
Annual debt service($40,237)
Annual cash flow$2,275
Break-even occupancy52.6%

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
Table Rock Lake View Home, Walk to 10x28 Boat Slip(add$), 6 Bedrooms, Walk-Out Basement, 3-Car Detached Garage. Spring feels different at this Table Rock Lake retreat in Reeds Spring, MO, where water views, cool Ozark breezes, and the sounds of nature shape everyday living. Positioned on a second-tier lake view lot, the home captures beautiful sunrise views over the water and layered Ozark hills. Deer wander the hardwood-lined yard, songbirds echo through the trees, and privacy surrounds you while remaining minutes from area amenities. Inside, craftsmanship and natural light define the space. Soaring vaulted ceilings and walls of windows frame the lake, filling the home with warmth and openness. The formal hearth room anchors the main level and flows seamlessly onto covered and open lake-view decking, ideal for entertaining, grilling, or enjoying quiet mornings outdoors. The kitchen overlooking Table Rock Lake is thoughtfully designed with granite countertops, soft-close custom cabinetry, propane cooktop with wall oven, expansive walk-in pantry, and both formal dining and casual breakfast areas. Main-level living offers a spa-inspired owner's suite, two additional bedrooms or office spaces, full guest bath, mudroom, and convenient main-level laundry. The walk-out basement expands the home with a spacious family and game room, entertaining bar area, freestanding stove, three additional bedrooms including one non-conforming, full bath, and direct access to the lower deck and yard. Outdoors, mature hardwoods frame inviting spaces to relax and gather. The oversized detached three-car garage and workshop with pull-through access plus bonus carport provides ample storage for vehicles, boats, golf carts, and lake gear. Optional 10x28 boat slip available for $75,000, just a short golf-cart ride away. Boat, golf cart, and mower negotiable. Convenient to marinas, boat-up dining, fishing coves, Branson shopping & more. A new season. A new view. A fresh start at 127 Trails End.

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.