← New analysisCompare properties →
ACTIVEsingle familyvia mls

429 Hidden Shores Drive

Branson West, MO, 65737

4 bd3 ba3,561 sqftBuilt 2016

List price

$927,500

Financial analysis

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

Monthly cash flow

-$2,728

Cap rate

2.9%

Cash-on-cash

-17.6%

DSCR

0.45

Est. annual revenue$58,218
Stays / year67
Property tax($2,610)
Insurance($4,638)
Utilities($3,000)
HOA($885)
Management($11,644)
Maintenance reserve($2,911)
Cleaning($6,023)
Net operating income$26,509
Down payment$185,500
Loan amount$742,000
Monthly payment (P&I)$4,936.54
Annual debt service($59,239)
Annual cash flow-$32,730
Break-even occupancy102.8%

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
LAKEFRONT! WALK TO THE SLIP! GREAT NEIGHBORHOOD! If you're tired of seeing boring suburban houses on the lake, this is the cure! A true 'LAKE HOUSE'! This stunning 3,600+ sq ft luxury lake home in Hidden Shores offers the rare combination of style, walk-to-the-water, views, and features that lake buyers are always searching for. With 4+ bedrooms, 3 bathrooms, and the hard-to-find 3-car garage, this well designed and beautifully maintained home delivers the lake dream! Step inside to soaring vaulted ceilings with gorgeous wood beams, massive windows highlighting the beautiful lake frontage, and a striking stone fireplace that anchors the open living area. The kitchen features custom wood cabinetry, granite countertops, a large island, farmhouse sink, and quality finishes perfect for entertaining. Outside, enjoy expansive covered decks, a picture-perfect screened-in porch (complete with a classic slamming screen door!), and outdoor living areas designed to soak in the lake setting. The lower level extends the fun with a great family room complete with wet bar and pool table. The floorplan isn't too big or too small... It's just right. Perfect set-up as a permanent residence, plus plenty of room and special features (like a Murphy bed) that make this the perfect place to host the family reunion of your dreams! A 10x28 boat slip with lift is also available for purchase just a short walk or golf cart ride away! Hidden Shores is a superb neighborhood with great neighbors and well-kept homes. Easy dock access, and a boat launch right here in the neighborhood! This is the one! Don't wait!

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.