← New analysisCompare properties →
ACTIVEsingle familyvia mls

2866 State Hwy Dd

Branson West, MO, 65737

19 bd24 ba36,000 sqftBuilt 2016

List price

$7,750,000

2866StHwyDDBransonWestMODrone-2ab(1)
Financial analysis

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

Monthly cash flow

-$33,566

Cap rate

1.2%

Cash-on-cash

-26.0%

DSCR

0.19

Est. annual revenue$193,724
Stays / year67
Property tax($5,329)
Insurance($38,750)
Utilities($3,000)
HOA($0)
Management($38,745)
Maintenance reserve($9,686)
Cleaning($6,023)
Net operating income$92,192
Down payment$1,550,000
Loan amount$6,200,000
Monthly payment (P&I)$41,248.75
Annual debt service($494,985)
Annual cash flow-$402,793
Break-even occupancy214.1%

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
Spectacular Gated Estate located on 104 Lakefront Acres with over 1,700 ft. of shoreline overlooking Table Rock Lake. The Main home features 14 bedrooms, 15 full bathrooms, 3 - 1/2 bathrooms, 4 men service bathrooms with multiple stalls and 4 women service bathrooms with multiple stalls & an 8-car garage. This breathtaking 33,048 sq ft Smart home was thoughtfully designed to suit any buyer. Quality and commercial-grade construction including steel framing, sprayed foam, 2 septics, HVAC - heating and cooling mini splits, and wiring for security/AV. Sophisticated and custom details throughout including wood beams, barrel ceilings, wood casement windows and doors, 8 vented gas fireplaces, copper guttering, and elevator shaft. 30,000-gallon owned propane tank. Multiple entertaining areas indoor and outdoor with resort-style beach entry infinity pool and expansive kids playground. Property includes 5 bedroom, 6 bathroom, 3 car garage guest annex and a separate RV/Boat storage building with 3,600 sq ft living area. *Construction is not completed, and property is sold ''AS IS''. (Finished/unfinished square footage is approximate. All buyers/buyers' agents to do own due diligence.) Over 60,000 sq ft under roof. Close to Completion.

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.