← New analysisCompare properties →
ACTIVEothervia mls

145 Grand Avenue

Branson, MO, 65616

3 bd2 ba1,232 sqftBuilt 2023

List price

$285,400

145 grand (2)
Financial analysis

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

Monthly cash flow

$677

Cap rate

9.2%

Cash-on-cash

14.2%

DSCR

1.45

Est. annual revenue$49,184
Stays / year67
Property tax($82)
Insurance($1,427)
Utilities($3,000)
HOA($0)
Management($9,837)
Maintenance reserve($2,459)
Cleaning($6,023)
Net operating income$26,356
Down payment$57,080
Loan amount$228,320
Monthly payment (P&I)$1,519.02
Annual debt service($18,228)
Annual cash flow$8,128
Break-even occupancy40.5%

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
This one checks ALL the boxes! Step into this beautifully maintained, like-new home featuring a brand-new 30' x 26' garage with full electric and two oversized 10' x 10' doors--perfect for your boat, trailer, vehicles, workshop, or extra storage.Pet lovers will appreciate the fully fenced pet area, while the in-ground sprinkler system keeps the yard lush & green. The landscaping truly shines, showcasing retaining walls, manicured grass, and decorative front accents that create standout curb appeal. Enjoy outdoor living with new front and back decks, including a covered back deck--ideal for relaxing or entertaining year-round.Inside, the home offers the perfect blend of comfort and style with 3 bedrooms, 2 full bathrooms, and a bright open-concept layout. The kitchen is a standout, featuring a coffee bar and large eat-in island, making it the heart of the home. Built in 2023, everything feels fresh and modern, from the flooring and appliances to updated lighting and a new storm door.Location is everything, and this one delivers--just 2 miles to Moonshine Beach public boat launch and minutes further to Table Rock Lake Marina, giving you easy access to lake life whenever you choose. With no HOA, you'll enjoy flexibility in an established community close to both Branson amenities and Table Rock Lake. This is the one that checks all the boxes--your lake-area home is waiting.

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.