ACTIVEcondovia mls

1420 W 76 Country Boulevard, Unit 113

Branson, MO, 65616

1 bd1 ba600 sqftBuilt 2026

Listing courtesy of MRG Realty LLC · (417) 544-0044 · MLS# SOM60325577

List price

$219,000

$365/sqft

Listing description

Own a Piece of Paradise at Margaritaville Resort Vacation Suites in Branson MO.Experience resort-style living and exceptional investment potential at the newly offered Margaritaville Resort Vacation Suites. These fully furnished one-and two-bedroom condominiums combine island-inspired design, modern comforts, and turnkey ownership in one of the area's most exciting vacation destinations.Whether you're looking for a personal getaway, an income-producing property, or both, every residence qualifies for short-term nightly rentals, offering owners the opportunity to generate rental income while enjoying personal use throughout the year.Owners and guests enjoy access to an outstanding collection of resort amenities, including the iconic 5 O'Clock Somewhere Bar & Grill, poolside Tiki Bar, resort-style swimming pool, spa and hot tub sundeck, private cabanas, double-flume water slides, fitness center, pickleball courts, meeting and conference facilities, and scenic wilderness walking trails.Whether you're searching for a vacation retreat, an income-producing property, or both, Margaritaville Resort Vacation Suites offers the perfect blend of relaxation, recreation, and investment opportunity.Escape, invest, and unwind--your island-inspired getaway awaits.

Financial analysis

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

Monthly cash flow

-$1,045

Cap rate

0.7%

Cash-on-cash

-28.6%

DSCR

0.10

Purchase price

Down payment %

Interest rate %

Renovation budget

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Lodging tax %

Est. annual revenue$22,601

Stays / year58

Property tax($2,190)

Insurance($1,095)

Utilities($2,460)

Electricity($120)

Waterin HOA dues

Sewerin HOA dues

Trash($25)

Internet / cable($60)

HOA($3,600)

Management($4,520)

Maintenance reserve($1,130)

Cleaning($5,256)

Lodging / tourism tax($904)

Total operating expenses($21,155)

Net operating income$1,446

Down payment$43,800

Loan amount$175,200

Monthly payment (P&I)$1,165.61

Annual debt service($13,987)

Annual cash flow-$12,542

Break-even occupancy103.8%

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.