ACTIVEsingle familyvia mls

35 Nightfall Lane

Branson West, MO, 65737

3 bd3 ba1,724 sqftBuilt 1992

Listing courtesy of Keller Williams · (417) 883-4900 · MLS# SOM60326591

List price

$380,000

$220/sqft

Listing description

Tucked away in Deer Mountain Heights just minutes from Table Rock Lake, this beautifully maintained 3-bedroom, 2.5-bath home offers privacy, comfort, and exceptional amenities on a spacious double lot totaling approximately 0.4 acres. The inviting exterior features charming curb appeal, mature landscaping, and a peaceful setting. Inside, the cozy living room centers around a fireplace and flows into a bright sunroom overlooking the property, with access to the back deck and a partial winter lake view.The kitchen and dining area were fully remodeled in 2023 and feature granite countertops, modern cabinetry, updated flooring, a stylish backsplash, and stainless steel appliances. The primary suite includes new carpet installed in 2022 with a 10-year warranty and an ensuite bath with a walk-in shower. Two additional bedrooms share a beautifully updated full bath renovated in 2023 to complement the kitchen's modern design. The laundry room offers abundant cabinetry, an included stackable washer and dryer, and a convenient half bath.Additional features include a spacious storage area beneath the home with exterior access, a water softener, irrigation system, raised garden beds, and a roof that is approximately five years old. The impressive 30x60 shop includes electric, concrete floors, and air conditioning, providing endless possibilities for hobbies, storage, or workspace needs. Enjoy the tranquility of Deer Mountain Heights while remaining just minutes from Table Rock Lake, Branson attractions, dining, shopping, and entertainment.

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

-$1,020

Cap rate

3.2%

Cash-on-cash

-16.1%

DSCR

0.50

Purchase price

Down payment %

Interest rate %

Renovation budget

Monthly rent

Vacancy %

Mgmt fee %

Est. annual revenue$21,086

Property tax($3,800)

Insurance($1,520)

Utilities($0)

HOA($1,000)

Management($1,687)

Maintenance reserve($1,054)

Total operating expenses($9,061)

Net operating income$12,025

Down payment$76,000

Loan amount$304,000

Monthly payment (P&I)$2,022.52

Annual debt service($24,270)

Annual cash flow-$12,245

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.