ACTIVEsingle familyvia mls

10 Baywood Circle

Branson West, MO, 65737

5 bd3 ba3,021 sqftBuilt 2010

List price

$769,000

$255/sqft

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

Purchase price

Down payment %

Interest rate %

Monthly rent

Vacancy %

Mgmt fee %

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 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

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.

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.