← New analysisCompare properties →
ACTIVEsingle familyvia mls

208 & 212 Chateau Mountain Hilltop Way

Branson, MO, 65616

18 bd18 ba7,392 sqftBuilt 2022

List price

$2,700,000

Financial analysis

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

Monthly cash flow

-$7,100

Cap rate

3.2%

Cash-on-cash

-15.8%

DSCR

0.51

Est. annual revenue$184,690
Stays / year67
Property tax($12,000)
Insurance($13,500)
Utilities($2,160)
Electricity($120)
Waterin HOA dues
Sewerin HOA dues
Trashin HOA dues
Internet / cable($60)
HOA($10,200)
Management($36,938)
Maintenance reserve($9,235)
Cleaning($6,023)
Lodging / tourism tax($7,388)
Net operating income$87,247
Down payment$540,000
Loan amount$2,160,000
Monthly payment (P&I)$14,370.53
Annual debt service($172,446)
Annual cash flow-$85,199
Break-even occupancy92.5%

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
Owner's spared no expense building these 2 new adjacent 9 bedroom lodges. They added 2 bunkrooms, a second kitchen., large game room, and even private pools just steps out the back door.These are being offered as turn key rentals, everything is included and ready to start generating income.

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.