← New analysisCompare properties →
ACTIVEcondovia mls

1318 Stormy Point Road, Unit 11b

Branson, MO, 65616

5 bd4 ba2,800 sqftBuilt 2017

List price

$950,000

0245A605-1B1F-4136-B759-C7E87A985C04
Financial analysis

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

Monthly cash flow

-$3,817

Cap rate

1.6%

Cash-on-cash

-24.1%

DSCR

0.25

Est. annual revenue$67,251
Stays / year67
Property tax($5,915)
Insurance($4,750)
Utilities($3,000)
HOA($15,876)
Management($13,450)
Maintenance reserve($3,363)
Cleaning($6,023)
Net operating income$14,875
Down payment$190,000
Loan amount$760,000
Monthly payment (P&I)$5,056.30
Annual debt service($60,676)
Annual cash flow-$45,801
Break-even occupancy111.7%

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
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.

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.