← New analysisCompare properties →
ACTIVEsingle familyvia mls

10 Baywood Circle

Branson West, MO, 65737

5 bd3 ba3,021 sqftBuilt 2010

Listing courtesy of Branson USA Realty, LLC · (417) 334-8962 · MLS# SOM60313905

List price

$769,000

$255/sqft

10 Baywood Circle — photo 110 Baywood Circle — photo 210 Baywood Circle — photo 310 Baywood Circle — photo 410 Baywood Circle — photo 510 Baywood Circle — photo 610 Baywood Circle — photo 710 Baywood Circle — photo 810 Baywood Circle — photo 910 Baywood Circle — photo 1010 Baywood Circle — photo 1110 Baywood Circle — photo 1210 Baywood Circle — photo 1310 Baywood Circle — photo 1410 Baywood Circle — photo 1510 Baywood Circle — photo 1610 Baywood Circle — photo 1710 Baywood Circle — photo 1810 Baywood Circle — photo 1910 Baywood Circle — photo 2010 Baywood Circle — photo 2110 Baywood Circle — photo 2210 Baywood Circle — photo 2310 Baywood Circle — photo 2410 Baywood Circle — photo 2510 Baywood Circle — photo 2610 Baywood Circle — photo 2710 Baywood Circle — photo 2810 Baywood Circle — photo 2910 Baywood Circle — photo 3010 Baywood Circle — photo 3110 Baywood Circle — photo 3210 Baywood Circle — photo 3310 Baywood Circle — photo 3410 Baywood Circle — photo 3510 Baywood Circle — photo 3610 Baywood Circle — photo 3710 Baywood Circle — photo 3810 Baywood Circle — photo 3910 Baywood Circle — photo 4010 Baywood Circle — photo 4110 Baywood Circle — photo 4210 Baywood Circle — photo 4310 Baywood Circle — photo 4410 Baywood Circle — photo 4510 Baywood Circle — photo 4610 Baywood Circle — photo 47
Listing description
Experience breathtaking Table Rock Lake views from this custom-built 5-bedroom, 2.5-bath log home at 10 Baywood Circle in Branson West, Missouri. This exceptional lakeview log home blends rustic craftsmanship with modern upgrades, offering a rare opportunity to own a true Ozarks retreat just minutes from Branson attractions. Designed with comfort and accessibility in mind, the home features ADA-compliant doorways, gentle stair risers, and a walk-in tub in the primary suite--ideal for multi-generational living or long-term convenience. Dual-zone HVAC ensures efficient climate control on both levels, while hot and cold water in the garage adds everyday practicality. The gourmet kitchen stands out with an in-wall convection oven, propane cooktop, and custom live-edge wood countertops, creating a warm and functional space for cooking and entertaining. The home is designed to complement the authentic log-home aesthetic, with the expansive great room at the heart of the home showcasing vaulted ceilings, exposed log beams, and a dramatic floor-to-ceiling stone fireplace--a signature feature buyers search for in luxury log homes. Step outside to two oversized back decks offering panoramic lake views, perfect for outdoor dining, wildlife watching, or relaxing in every season. Additional property features include: Attached two-car garage; Separate boathouse; Ample storage for lake gear, tools, and recreational equipment. Located just 6 miles down DD Highway, this home provides quick access to Table Rock Lake, Silver Dollar City, the Showboat Branson Belle, and Branson's world-class entertainment, dining, and shopping. A 10x24 boat slip with lift--including a 1973 16' 140 HP Cobalt--is available through a third party for an additional $75,000, offering a complete lake-ready package for boating enthusiasts. A rare combination of lake views, custom log construction, accessibility features, and modern upgrades makes this property a standout in the Table Rock Lake market.
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

-$2,847

Cap rate

1.9%

Cash-on-cash

-22.2%

DSCR

0.30

Est. annual revenue$24,288
Property tax($2,502)
Insurance($3,076)
Utilities($0)
HOA($600)
Management($1,943)
Maintenance reserve($1,214)
Net operating income$14,952
Down payment$153,800
Loan amount$615,200
Monthly payment (P&I)$4,092.94
Annual debt service($49,115)
Annual cash flow-$34,163

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.

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