ACTIVEmanufacturedvia mls

145 Grand Avenue

Branson, MO, 65616

3 bd2 ba1,232 sqftBuilt 2023

Listing courtesy of Keller Williams Tri-Lakes · (417) 336-4999 · MLS# SOM60318911

List price

$276,000

$224/sqft

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.

Financial analysis

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

Short-term rentals aren't permitted here, so this is underwritten as a long-term rental — monthly rent and vacancy instead of nightly rate and occupancy.

Monthly cash flow

-$858

Cap rate

2.7%

Cash-on-cash

-18.6%

DSCR

0.42

Purchase price

Down payment %

Interest rate %

Renovation budget

Monthly rent

Vacancy %

Mgmt fee %

Est. annual revenue$12,873

Property tax($2,760)

Insurance($1,104)

Utilities($0)

HOA($0)

Management($1,030)

Maintenance reserve($644)

Total operating expenses($5,537)

Net operating income$7,335

Down payment$55,200

Loan amount$220,800

Monthly payment (P&I)$1,468.99

Annual debt service($17,628)

Annual cash flow-$10,293

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.