← New analysisCompare properties →
ACTIVEsingle familyvia mls

641 Eiserman Avenue

Branson, MO, 65616

3 bd2 ba1,163 sqftBuilt 1972

List price

$244,000

Renovated Open Living
Financial analysis

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

Monthly cash flow

$883

Cap rate

10.7%

Cash-on-cash

21.7%

DSCR

1.68

Est. annual revenue$49,184
Stays / year67
Property tax($465)
Insurance($1,220)
Utilities($3,000)
HOA($0)
Management($9,837)
Maintenance reserve($2,459)
Cleaning($6,023)
Net operating income$26,180
Down payment$48,800
Loan amount$195,200
Monthly payment (P&I)$1,298.67
Annual debt service($15,584)
Annual cash flow$10,596
Break-even occupancy36.1%

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
Beautifully Renovated house, with IMPROVED PRICE! Updated within the last 3 years, this beautiful house in the desirable Branson Northgate addition is ready for you to call HOME! Highly updated 3Bdrm/2Bth, open kitchen/living area, and a newer roof, are just some of the reasons this is a must see. Not to mention a nice yard and great in town location. Check out the flooring, paint, cabinets, bathrooms, kitchen, electric faux fireplace and so on. Even the driveway was redone. (Note: the 2 storage sheds and attached deck were not part of the renovation and are included as/is) Try finding another 3 bedroom house as nice in this price range. Or save yourself the trouble and just check this one out. Buyers and buyer's Agents do their own due diligence on all information.Thanks for looking and God Bless!

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.