← New analysisCompare properties →
ACTIVEcondovia mls

1318 Stormy Point Road, Unit 11b

Branson, MO, 65616

5 bd4 ba2,800 sqftBuilt 2017

Listing courtesy of PB Realty · (417) 544-0528 · MLS# SOM60315385

List price

$950,000

$339/sqft

Listing description
VACATION RENTAL INVESTMENT OPPORTUNITY ON TABLE ROCK LAKE! Fully furnished and nightly-rental ready, this impressive 3-story, 5-bedroom, 4-bath villa is located in the highly sought-after Branson Shores Resort waterfront community in Branson, Missouri. Built in 2017 and offering approximately 2,800 square feet, this spacious villa is designed to accommodate large groups, maximizing both guest comfort and rental potential.Inside, you'll find soaring ceilings, an open-concept living and dining area, and abundant natural light throughout. The thoughtfully designed three-story layout provides excellent separation of space, making it ideal for multiple families, vacation guests, or entertaining. The second-floor primary suite offers privacy and comfort, while additional bedrooms throughout the home create flexible sleeping arrangements for higher occupancy potential.The kitchen comes fully equipped with dishwasher, microwave, refrigerator, garbage disposal, and electric range, making it turnkey for personal use or immediate nightly rental income. Electric heating and cooling, ceiling fans, double-pane windows, public sewer, and city water add efficiency and convenience.Step outside to a private patio overlooking the community pool -- a favorite feature for vacation guests. Ownership in Branson Shores Resort includes a designated boat slip, community dock and boat ramp access, plus resort-style amenities including the in-ground pool and pickleball court. This listing is for one side of the building, offering added privacy while still enjoying the benefits of this lake-access resort community.Located just minutes from Silver Dollar City, the famous Branson theater district, shopping, dining, and outdoor recreation, this property is perfectly positioned for strong nightly rental demand year-round. Whether you're searching for a lake retreat, income-producing investment, or both, this Table Rock Lake villa checks all the boxes.
Financial analysis

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

Monthly cash flow

-$3,090

Cap rate

2.5%

Cash-on-cash

-19.5%

DSCR

0.39

Est. annual revenue$80,592
Stays / year58
Property tax($5,915)
Insurance($4,750)
Utilities($3,000)
Electricity($120)
Water($25)
Sewer($20)
Trash($25)
Internet / cable($60)
HOA($14,700)
Management($16,118)
Maintenance reserve($4,030)
Cleaning($5,256)
Lodging / tourism tax($3,224)
Total operating expenses($56,993)
Net operating income$23,599
Down payment$190,000
Loan amount$760,000
Monthly payment (P&I)$5,056.30
Annual debt service($60,676)
Annual cash flow-$37,077
Break-even occupancy82.3%

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.

IDX & copyright information