ACTIVEcondovia mls

3012 N Vineyards Terrace, Unit 3

Branson, MO, 65616

3 bd2 ba1,136 sqftBuilt 2025

List price

$275,000

Financial analysis

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

Monthly cash flow

$668

Cap rate

9.3%

Cash-on-cash

14.6%

DSCR

1.46

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$49,184

Stays / year67

Property tax($907)

Insurance($1,375)

Utilities($3,000)

HOA($0)

Management($9,837)

Maintenance reserve($2,459)

Cleaning($6,023)

Net operating income$25,583

Down payment$55,000

Loan amount$220,000

Monthly payment (P&I)$1,463.67

Annual debt service($17,564)

Annual cash flow$8,019

Break-even occupancy40.7%

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

Huge Branson Mountain Views! The Views are a must see, and location is prime! RARE Condo Opportunity, Lending is available for approved buyers 10% down second home 15% down investment with a 30 year fixed! Ask your Realtor about further details. 3 Bedrooms , 2 Full Bathrooms WALK IN CONDO With, top-of-the-line amenities, and spacious floor plans, our condos are sure to exceed your expectations. Vacation Rental Approved with no management restrictions! Don't wait - make your move today and start Living, Vacationing and Investing in Branson. Turnkey Options are available for an additional $$$Please be aware that these are newly constructed units and do not come furnished. The photos provided are staged for presentation purposes only. If you have any further inquiries, please don't hesitate to contact your agent..

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.