← 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

$747,000

$247/sqft

Listing description
PRICE REDUCED $20,000 - MOTIVATED SELLER! If you've been dreaming of owning a Table Rock Lake home with year-round lake views, a boat slip, boathouse, and authentic log home charm, 10 Baywood Circle has it all! This custom-built 5-bedroom, 2.5-bath log home offers the complete lake lifestyle in one exceptional property. Enjoy breathtaking year-round Table Rock Lake views from two expansive back decks, a separate boathouse, and the opportunity to walk to a 10x24 boat slip with lift, including a 16' Cobalt boat, available through a third party for an additional $75,000. Inside, you'll love the soaring vaulted ceilings, exposed log beams, and stunning floor-to-ceiling stone fireplace that create the warm, inviting atmosphere buyers expect in a luxury Ozarks log home. The spacious gourmet kitchen features custom live-edge wood countertops, an in-wall convection oven, propane cooktop, and abundant workspace for entertaining family and friends after a day on the lake. Designed for comfort and long-term living, the home includes ADA-compliant doorways, gentle stair risers, a walk-in tub in the primary suite, dual-zone HVAC, and hot and cold water in the attached two-car garage. There's also ample storage for boats, fishing gear, lake toys, and outdoor equipment. Located just six miles down DD Highway, you'll enjoy the privacy of lake living while remaining minutes from Silver Dollar City, Indian Point Marina, State Park Marina, the Showboat Branson Belle, Branson entertainment, shopping, dining, golf, and all the attractions that make the Ozarks one of the Midwest's premier vacation destinations. Whether you're searching for a Table Rock Lake vacation home, primary residence, family retreat, or legacy property, this home offers the perfect combination of custom craftsmanship, accessibility, panoramic lake views, boating convenience, and an unbeatable location. Don't miss your chance to own one of the most complete lake properties available on Table Rock Lake.
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

-$2,240

Cap rate

2.8%

Cash-on-cash

-18.0%

DSCR

0.44

Est. annual revenue$30,945
Property tax($2,502)
Insurance($2,988)
Utilities($0)
HOA($600)
Management($2,476)
Maintenance reserve($1,547)
Total operating expenses($10,113)
Net operating income$20,832
Down payment$149,400
Loan amount$597,600
Monthly payment (P&I)$3,975.85
Annual debt service($47,710)
Annual cash flow-$26,878

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