ACTIVEmanufacturedvia mls

152 Linden Drive

Branson West, MO, 65737

3 bd2 ba1,620 sqftBuilt 1999

Listing courtesy of Keller Williams Tri-Lakes · (417) 336-4999 · MLS# SOM60332959

List price

$420,000

$259/sqft

Listing description

Isn't it time to start your mornings with a cup of coffee on your spacious covered deck, taking in the beauty of Table Rock Lake while planning the perfect day on the water?Welcome to your updated Table Rock Lakefront retreat in Coney Island, where lake living couldn't be easier. This home comes FULLY FURNISHED and includes a 10' x 24' boat slip with a brand-new HydroHoist lift in the community dock conveniently located just behind the home!Thoughtfully remodeled over the past few years, this lakefront beauty is ready for you to simply arrive and enjoy. The bathrooms were updated within the past year, and a new roof was installed in 2022 as well as new double pane windows throughout the majority of the home. From top to bottom, this home checks the boxes for a comfortable lake getaway, vacation property, or full-time residence.Situated on a large lot with beautiful lake views, the property offers exceptionally easy access to the crystal-clear waters of Table Rock Lake. Spend the day boating, fishing, swimming, or simply relaxing on the massive covered deck and enjoying the lake lifestyle.And when you're ready for dinner or a sweet treat, Lakeside Resort is just a short walk or golf-cart ride away.Lakefront. Fully furnished. Boat slip. New HydroHoist lift. Easy water access. This is the Table Rock Lake lifestyle you've been waiting for!

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

-$1,839

Cap rate

1.1%

Cash-on-cash

-26.3%

DSCR

0.18

Purchase price

Down payment %

Interest rate %

Renovation budget

Monthly rent

Vacancy %

Mgmt fee %

Est. annual revenue$12,232

Property tax($4,200)

Insurance($1,680)

Utilities($0)

HOA($0)

Management($979)

Maintenance reserve($612)

Total operating expenses($7,470)

Net operating income$4,762

Down payment$84,000

Loan amount$336,000

Monthly payment (P&I)$2,235.42

Annual debt service($26,825)

Annual cash flow-$22,063

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.