← New analysisCompare properties →
ACTIVEsingle familyvia mls

281 Woodbridge Estates Drive

Branson, MO, 65616

3 bd2 ba1,600 sqftBuilt 2020

Listing courtesy of Hustle Back Realty · (417) 322-9082 · MLS# SOM60328108

List price

$220,000

$138/sqft

Listing description
Fresh foundations! Well-maintained and move-in ready, this inviting home in the award-winning Branson School District is ready for its next chapter. The bright, open layout centers around a spacious kitchen with modern appliances and a large island made for gathering. Two separate living areas provide plenty of flexibility for entertaining, a kid zone, or a quiet place to unwind. With three bedrooms and two full baths, this home offers a comfortable and functional layout designed for everyday living. Step outside to upper and lower decks overlooking a tree-lined backdrop, where a bubbling wet-weather creek adds a touch of Ozarks charm. When the holidays and summer celebrations roll around, enjoy front-row views of the Branson Landing fireworks right from your own front yard. Located in Woodbridge Estates just minutes east of downtown Branson, you'll have quick access to Branson Landing, Lake Taneycomo, shopping, dining, and everyday conveniences. Start your next chapter on fresh foundations! Schedule your private showing today.
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

$275

Cap rate

7.9%

Cash-on-cash

7.5%

DSCR

1.23

Est. annual revenue$22,190
Property tax($826)
Insurance($880)
Utilities($0)
HOA($250)
Management($1,775)
Maintenance reserve($1,110)
Total operating expenses($4,841)
Net operating income$17,350
Down payment$44,000
Loan amount$176,000
Monthly payment (P&I)$1,170.93
Annual debt service($14,051)
Annual cash flow$3,298

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