ACTIVEsingle familyvia mls

165 Prairie Drive

Branson, MO, 65616

3 bd2 ba1,638 sqftBuilt 2026

List price

$369,900

Financial analysis

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

Monthly cash flow

$189

Cap rate

7.0%

Cash-on-cash

3.1%

DSCR

1.10

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$49,184

Stays / year67

Property tax($117)

Insurance($1,850)

Utilities($3,000)

HOA($0)

Management($9,837)

Maintenance reserve($2,459)

Cleaning($6,023)

Net operating income$25,899

Down payment$73,980

Loan amount$295,920

Monthly payment (P&I)$1,968.76

Annual debt service($23,625)

Annual cash flow$2,274

Break-even occupancy50.9%

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

Construction begins June 2026 on this thoughtfully designed new home offering the perfect blend of style, comfort, and convenience. Colors being selected by June 2, 2026. 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.

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.