← New analysisCompare properties →
ACTIVEsingle familyvia mls

118 Woodleigh Drive S

Branson, MO, 65616

5 bd5 ba3,668 sqftBuilt 1972

Listing courtesy of Branson House Realty · (417) 334-7653 · MLS# SOM60329998

List price

$500,000

$136/sqft

Listing description
Rare opportunity to own in this highly sought after premier Branson development of upscale homes! Located on a quiet Cul-de-Sac just minutes from Cox Hospital, Branson Landing and Highway 65, this home offers amazing potential. Resting on just over 3/4 of an acre, this classic ranch style home offers over 3660 square feet of living space. Perfect for the growing family, the floorplan offers something for everyone with 5 bedrooms, 3 full baths, 2 half baths and multiple living spaces. Enjoy morning coffee in the 4 Season Sunroom or on the attached covered deck, both overlooking the glimmering in-ground swimming pool. Other main level features include a beautiful Formal Living area with Bay Window and Brick-Hearth Fireplace, and a Formal Dining area open to the Living area complete with easy access to the Kitchen on one side and the Glassed-in porch on the other. Opposite the Kitchen you'll find a comfortable Breakfast Nook open to the Sunroom as well as a separate Family Room with an additional Brick-Hearth Fireplace and gorgeous Oak Plank floors. The Kitchen is centrally situated and provides plenty of cabinet and counter space with easy access to everything needed for meal-prep. Located directly off of the main entry is the beautiful Oak Baluster and Handrail Staircase leading to the upper level, where you'll find the comfortable Primary Bedroom and Bath on one end with two additional bedrooms and an additional bath on the other. The lower level provides the perfect place for Family Fun with the huge Rec Room that includes a Fireplace with Stone Hearth and access to the Covered Patio. From there, you're just steps away to the In-Ground Pool surrounded by the large exposed aggregate deck perfect for summer fun and relaxation. A complete Floorplan view is available by clicking on the ''Photo'' tab. With just 14 homes in the entire development, one way in and out yet great proximity to all conveniences, this is truly a rare find, so don't wait to see this one!
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

-$626

Cap rate

4.9%

Cash-on-cash

-7.5%

DSCR

0.76

Est. annual revenue$32,568
Property tax($1,912)
Insurance($2,000)
Utilities($0)
HOA($0)
Management($2,605)
Maintenance reserve($1,628)
Total operating expenses($8,146)
Net operating income$24,422
Down payment$100,000
Loan amount$400,000
Monthly payment (P&I)$2,661.21
Annual debt service($31,935)
Annual cash flow-$7,512

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