ACTIVEcondovia mlsPortfolio · 2 units

201 Prairie Dunes Drive, Unit 1301/1302

Branson, MO, 65616

3 bd3 ba1,733 sqftBuilt 2007

Listing courtesy of Ozark Mountain Realty Group, LLC · (417) 213-5516 · MLS# SOM60333806

List price

$309,000

$178/sqft

Listing description

TURNKEY, SUCCESSFUL VACATION RENTAL in Branson Hills! Known to guests as ''Rolling Hills Retreat,'' this 1,700 sq ft, 3 bed / 3 bath, 3rd-floor condo at Prairie Dunes is a proven performer -- 125 Vrbo reviews, a perfect 10/10 ''Loved by Guests'' rating and Top 10% in the Branson area, with Premier Host status. Sleeps 8 with king beds in all three bedrooms, TWO master suites (one with its own kitchenette), a jetted tub, walk-in showers in every bath and a full sofa sleeper in the living room. The open floor plan flows from the fully equipped kitchen and large island through the dining and living areas to two private balconies with scenic Ozark views. Four flat-screen TVs including a 65'' smart TV, in-unit laundry, LVP flooring, updated lighting and new mattresses and sofa sleepers. Single-level, no/stairs friendly layout with wide doorways, elevator access and parking-lot ramp. Outdoor seasonal pool. Just 1 mile from US-65, 1/2 mile to the Branson RecPlex/AquaPlex, 1 mile to Branson Hills Golf Club, and under a mile to Walmart, Target and Aldi -- Silver Dollar City, Table Rock Lake and the Landing are all within 12 minutes, yet the setting is quiet and peaceful. Sold fully furnished and stocked; rental history available to qualified buyers upon request. The matching 3 bed / 3 bath unit 1307/1308 is also available -- buy both for a rare same-floor two-unit package.

This is a portfolio listing — 2 units sold as one block

The list price, bedrooms, and square footage shown are totals across the whole block, so the single-unit cash-flow projection and AI score don't describe a buyable asset here. Individual units in this building may also be listed separately — browse them on the properties page, or ask Sydney to underwrite the block.

Financial analysis

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

Monthly cash flow

-$966

Cap rate

2.6%

Cash-on-cash

-18.8%

DSCR

0.41

Purchase price

Down payment %

Interest rate %

Renovation budget

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Lodging tax %

Est. annual revenue$40,296

Stays / year58

Property tax($3,666)

Insurance($1,545)

Utilities($2,160)

Electricity($120)

Waterin HOA dues

Sewerin HOA dues

Trashin HOA dues

Internet / cable($60)

HOA($7,840)

Management($8,059)

Maintenance reserve($2,015)

Cleaning($5,256)

Lodging / tourism tax($1,612)

Total operating expenses($32,153)

Net operating income$8,143

Down payment$61,800

Loan amount$247,200

Monthly payment (P&I)$1,644.63

Annual debt service($19,736)

Annual cash flow-$11,593

Break-even occupancy71.8%

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

This is a portfolio listing of 2 units sold as one block, so a single-unit score doesn't apply. Ask Sydney to underwrite the block, or open an individual unit to score it on its own.

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.