← New analysisCompare properties →
ACTIVEcondovia mls

80 Celebration Cove Circle, Unit 354

Branson, MO, 65616

2 bd2 ba1,412 sqftBuilt 2008

List price

$389,000

48-web-or-mls-DJI_0279
Financial analysis

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

Monthly cash flow

-$650

Cap rate

4.4%

Cash-on-cash

-10.0%

DSCR

0.69

Est. annual revenue$40,150
Stays / year67
Property tax($2,102)
Insurance($1,945)
Utilities($3,000)
HOA($0)
Management($8,030)
Maintenance reserve($2,008)
Cleaning($6,023)
Net operating income$17,043
Down payment$77,800
Loan amount$311,200
Monthly payment (P&I)$2,070.42
Annual debt service($24,845)
Annual cash flow-$7,802
Break-even occupancy72.8%

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
Table Rock Lakefront 2 bedroom 2 bath penthouse. Condos in this complex do not come on the market often... this one would make a great forever home, personal vacation spot or an investment as a weekly vacation rental.... fully furnished & ready to move in. Jacuzzi tub, granite countertops and amazing lake views.... You don't have to worry about stairs as there's an elevator in the building! Sit on your patio and enjoy morning coffee while listening to the gentle waves lap against the shore. Located just minutes from the Branson Strip, you'll be close to Silver Dollar City, entertainment, shopping, dining, golf courses & even medical facilities/hospital. This area features great golf courses designed by some of the country's top professionals including Tiger Woods and Jack Nicklaus.Gentle walk out your back door: Upgrade option of a 11' x 30' boat slip with a boatlift is available for an additional $90,000. Garage is available for additional money. Vacation rental is allowed... so you can enjoy time at your condo or rent it out or both! The monthly HOA fees provide for cable, internet, water, sewer, trash, pool, road maintenance, snow removal, elevator, building insurance and building maintenance.

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.