← New analysisCompare properties →
ACTIVEsingle familyvia mls

165 Prairie Drive

Branson, MO, 65616

3 bd2 ba1,638 sqftBuilt 2026

Listing courtesy of Step Above Realty LLC · (417) 699-1157 · MLS# SOM60325041

List price

$369,900

$226/sqft

Listing description
Construction begins late July 2026 on this thoughtfully designed new home offering the perfect blend of style, comfort, and convenience. Situated on a desirable flat lot just minutes from Branson Landing, shopping, dining, entertainment, and Lake Taneycomo, this quality-built home features approximately 1,638 square feet of living space with 3 bedrooms, 2 bathrooms, and an oversized 3-car garage. The open-concept floor plan showcases a spacious great room, large kitchen with center island, dining area, and split-bedroom design for added privacy. The owner's suite offers a walk-in closet and private bath, while the covered front porch and rear patio provide excellent outdoor living space. Enjoy the benefits of new construction, modern finishes, energy-efficient design, and the opportunity to own a brand-new home in one of the area's most convenient locations. Estimated completion early Fall 2026.
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

-$792

Cap rate

3.8%

Cash-on-cash

-12.8%

DSCR

0.60

Est. annual revenue$22,190
Property tax($3,699)
Insurance($1,480)
Utilities($0)
HOA($0)
Management($1,775)
Maintenance reserve($1,110)
Total operating expenses($8,063)
Net operating income$14,127
Down payment$73,980
Loan amount$295,920
Monthly payment (P&I)$1,968.76
Annual debt service($23,625)
Annual cash flow-$9,498

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