← New analysisCompare properties →
ACTIVEsingle familyvia mls

33 Henning Crossing

Branson, MO, 65616

5 bd5 ba3,833 sqftBuilt 2026

Listing courtesy of ReeceNichols - Branson · (417) 335-5950 · MLS# SOM60318675

List price

$815,000

$213/sqft

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.
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

-$2,957

Cap rate

2.0%

Cash-on-cash

-21.8%

DSCR

0.32

Est. annual revenue$32,568
Property tax($8,150)
Insurance($3,260)
Utilities($0)
HOA($350)
Management($2,605)
Maintenance reserve($1,628)
Total operating expenses($15,994)
Net operating income$16,574
Down payment$163,000
Loan amount$652,000
Monthly payment (P&I)$4,337.77
Annual debt service($52,053)
Annual cash flow-$35,479

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