← New analysisCompare properties →
ACTIVEsingle familyvia mls

33 Henning Crossing

Branson, MO, 65616

5 bd5 ba3,833 sqftBuilt 2026

List price

$815,000

Henning (22) 2
Financial analysis

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

Monthly cash flow

-$1,265

Cap rate

4.5%

Cash-on-cash

-9.3%

DSCR

0.71

Est. annual revenue$67,251
Stays / year67
Property tax($121)
Insurance($4,075)
Utilities($3,000)
HOA($350)
Management($13,450)
Maintenance reserve($3,363)
Cleaning($6,023)
Net operating income$36,870
Down payment$163,000
Loan amount$652,000
Monthly payment (P&I)$4,337.77
Annual debt service($52,053)
Annual cash flow-$15,183
Break-even occupancy73.8%

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
DREAM BIG on Table Rock Lake! This incredible 3-story new construction in a gated community is the ultimate lake retreat--featuring panoramic views, designer touches, and plenty of space for family and guests. From sunrise coffee to sunset gatherings, every moment here feels like a getaway. This AMAZING HOME will be ready in the summer. Designed for durability and quality, with 75% rock/stone and 25% James Hardie siding creating a luxurious, textured, and durable facade. Take advantage of selecting your quartz or granite countertops in your preferred color. As well as the flooring, which will be luxury vinyl and fully waterproof. You can also select your own kitchen cabinet color and add your personal touch to the heart of the home. Enjoy a generous living space with 3 master bedrooms on each level, plus 2 additional bedrooms and 1.5 bathrooms. AS A BONUS, this home sits in a corner lot with over half an acre and has an additional private driveway that gives you access to a third car garage, which is heated and cooled. Or you can use it as a gym, workshop, or anything you would like.Conveniently located on HWY 265, giving you easy access to all Branson attractions without getting into the traffic, and only 8 mins to the famous SDC and Moonshine Beach. Stainless steel appliances are included: stove, dishwasher, refrigerator, and microwave, along with an irrigation system, pet bathing station and landscaping. The home comes with a one-year builder warranty, plus an HSA home warranty for an additional three years. DON'T MISS YOUR CHANCE TO OWN A SLICE OF PARADISE! Stay tuned for public open houses.

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.